[SEEHUP] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 3.09%
YoY- 39.82%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 81,364 82,034 84,425 87,260 85,740 71,670 73,088 7.42%
PBT -1,316 3,152 4,166 6,772 6,976 2,151 4,073 -
Tax -512 -960 -1,561 -2,306 -2,644 -594 -1,284 -45.85%
NP -1,828 2,192 2,605 4,466 4,332 1,557 2,789 -
-
NP to SH -1,200 2,192 2,605 4,466 4,332 1,557 2,789 -
-
Tax Rate - 30.46% 37.47% 34.05% 37.90% 27.62% 31.52% -
Total Cost 83,192 79,842 81,820 82,794 81,408 70,113 70,298 11.89%
-
Net Worth 46,988 51,236 47,192 48,516 47,391 46,179 45,275 2.50%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,166 - 4,465 - 1,499 - -
Div Payout % - 98.86% - 100.00% - 96.34% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 46,988 51,236 47,192 48,516 47,391 46,179 45,275 2.50%
NOSH 40,000 40,128 40,123 40,089 40,111 39,999 39,999 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.25% 2.67% 3.09% 5.12% 5.05% 2.17% 3.82% -
ROE -2.55% 4.28% 5.52% 9.21% 9.14% 3.37% 6.16% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 203.41 204.43 210.42 217.66 213.76 179.18 182.72 7.42%
EPS -3.00 5.46 6.49 11.14 10.80 3.88 6.97 -
DPS 0.00 5.40 0.00 11.14 0.00 3.75 0.00 -
NAPS 1.1747 1.2768 1.1762 1.2102 1.1815 1.1545 1.1319 2.50%
Adjusted Per Share Value based on latest NOSH - 40,174
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 104.07 104.93 107.99 111.61 109.67 91.67 93.48 7.42%
EPS -1.53 2.80 3.33 5.71 5.54 1.99 3.57 -
DPS 0.00 2.77 0.00 5.71 0.00 1.92 0.00 -
NAPS 0.601 0.6554 0.6036 0.6206 0.6062 0.5907 0.5791 2.50%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.11 1.13 1.20 1.10 1.06 1.20 1.15 -
P/RPS 0.55 0.55 0.57 0.51 0.50 0.67 0.63 -8.66%
P/EPS -37.00 20.69 18.48 9.87 9.81 30.83 16.49 -
EY -2.70 4.83 5.41 10.13 10.19 3.24 6.06 -
DY 0.00 4.78 0.00 10.13 0.00 3.13 0.00 -
P/NAPS 0.94 0.89 1.02 0.91 0.90 1.04 1.02 -5.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 1.04 1.05 1.15 1.06 1.10 1.15 1.22 -
P/RPS 0.51 0.51 0.55 0.49 0.51 0.64 0.67 -16.64%
P/EPS -34.67 19.22 17.71 9.52 10.19 29.54 17.50 -
EY -2.88 5.20 5.65 10.51 9.82 3.38 5.72 -
DY 0.00 5.14 0.00 10.51 0.00 3.26 0.00 -
P/NAPS 0.89 0.82 0.98 0.88 0.93 1.00 1.08 -12.11%

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