[SEEHUP] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 55.24%
YoY- 63.33%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 95,640 92,104 94,386 92,864 81,478 85,570 84,354 8.73%
PBT 2,050 2,424 1,912 1,044 -959 81 380 207.91%
Tax -455 -980 -856 -800 -512 -622 -680 -23.51%
NP 1,595 1,444 1,056 244 -1,471 -541 -300 -
-
NP to SH 558 476 146 -440 -983 86 162 128.24%
-
Tax Rate 22.20% 40.43% 44.77% 76.63% - 767.90% 178.95% -
Total Cost 94,045 90,660 93,330 92,620 82,949 86,111 84,654 7.27%
-
Net Worth 48,444 48,985 49,238 49,275 48,689 54,201 47,960 0.67%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,445 - - - 1,084 - - -
Div Payout % 258.97% - - - 0.00% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 48,444 48,985 49,238 49,275 48,689 54,201 47,960 0.67%
NOSH 40,139 40,112 40,555 40,740 40,163 40,624 40,499 -0.59%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.67% 1.57% 1.12% 0.26% -1.81% -0.63% -0.36% -
ROE 1.15% 0.97% 0.30% -0.89% -2.02% 0.16% 0.34% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 238.27 229.62 232.73 227.94 202.87 210.64 208.28 9.39%
EPS 1.39 1.19 0.36 -1.08 -2.45 0.21 0.40 129.59%
DPS 3.60 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 1.2069 1.2212 1.2141 1.2095 1.2123 1.3342 1.1842 1.27%
Adjusted Per Share Value based on latest NOSH - 40,740
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 118.32 113.94 116.77 114.88 100.80 105.86 104.36 8.73%
EPS 0.69 0.59 0.18 -0.54 -1.22 0.11 0.20 128.49%
DPS 1.79 0.00 0.00 0.00 1.34 0.00 0.00 -
NAPS 0.5993 0.606 0.6091 0.6096 0.6023 0.6705 0.5933 0.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.00 0.98 0.90 0.98 0.96 1.05 1.14 -
P/RPS 0.42 0.43 0.39 0.43 0.47 0.50 0.55 -16.46%
P/EPS 71.94 82.58 250.00 -90.74 -39.22 492.19 285.00 -60.09%
EY 1.39 1.21 0.40 -1.10 -2.55 0.20 0.35 150.99%
DY 3.60 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.83 0.80 0.74 0.81 0.79 0.79 0.96 -9.25%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 28/11/06 29/08/06 14/06/06 23/02/06 29/11/05 -
Price 0.95 0.93 0.89 0.99 0.98 0.98 1.01 -
P/RPS 0.40 0.41 0.38 0.43 0.48 0.47 0.48 -11.45%
P/EPS 68.34 78.37 247.22 -91.67 -40.04 459.38 252.50 -58.19%
EY 1.46 1.28 0.40 -1.09 -2.50 0.22 0.40 137.24%
DY 3.79 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 0.79 0.76 0.73 0.82 0.81 0.73 0.85 -4.76%

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