[HUPSENG] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 35.3%
YoY- -16.88%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 180,382 182,030 171,890 159,152 157,540 181,254 -0.09%
PBT 9,020 10,418 21,340 15,510 20,116 18,110 -13.00%
Tax -2,442 -3,140 -4,524 -2,500 -4,464 -5,330 -14.44%
NP 6,578 7,278 16,816 13,010 15,652 12,780 -12.43%
-
NP to SH 6,578 7,278 16,816 13,010 15,652 12,780 -12.43%
-
Tax Rate 27.07% 30.14% 21.20% 16.12% 22.19% 29.43% -
Total Cost 173,804 174,752 155,074 146,142 141,888 168,474 0.62%
-
Net Worth 115,835 117,503 117,627 109,816 101,425 59,329 14.30%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 8,632 7,201 - - - -
Div Payout % - 118.62% 42.83% - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 115,835 117,503 117,627 109,816 101,425 59,329 14.30%
NOSH 60,018 59,950 60,014 60,009 60,015 43,947 6.42%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.65% 4.00% 9.78% 8.17% 9.94% 7.05% -
ROE 5.68% 6.19% 14.30% 11.85% 15.43% 21.54% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 300.55 303.63 286.42 265.21 262.50 412.43 -6.12%
EPS 10.96 12.14 28.02 21.68 26.08 29.08 -17.72%
DPS 0.00 14.40 12.00 0.00 0.00 0.00 -
NAPS 1.93 1.96 1.96 1.83 1.69 1.35 7.40%
Adjusted Per Share Value based on latest NOSH - 59,956
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.55 22.75 21.49 19.89 19.69 22.66 -0.09%
EPS 0.82 0.91 2.10 1.63 1.96 1.60 -12.50%
DPS 0.00 1.08 0.90 0.00 0.00 0.00 -
NAPS 0.1448 0.1469 0.147 0.1373 0.1268 0.0742 14.29%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 1.01 0.96 0.87 0.88 0.80 0.00 -
P/RPS 0.34 0.32 0.30 0.33 0.30 0.00 -
P/EPS 9.22 7.91 3.10 4.06 3.07 0.00 -
EY 10.85 12.65 32.21 24.64 32.60 0.00 -
DY 0.00 15.00 13.79 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.44 0.48 0.47 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/05 19/08/04 27/08/03 28/08/02 28/08/01 30/10/00 -
Price 1.02 0.97 0.98 0.88 0.91 0.00 -
P/RPS 0.34 0.32 0.34 0.33 0.35 0.00 -
P/EPS 9.31 7.99 3.50 4.06 3.49 0.00 -
EY 10.75 12.52 28.59 24.64 28.66 0.00 -
DY 0.00 14.85 12.24 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.50 0.48 0.54 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment