[SEEHUP] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -34.05%
YoY- 48.31%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 181,388 135,320 129,758 122,692 116,356 98,287 100,494 48.40%
PBT 5,056 1,119 2,173 2,296 3,120 2,133 1,990 86.51%
Tax -1,832 -919 -989 -442 -348 -919 -778 77.27%
NP 3,224 200 1,184 1,854 2,772 1,214 1,212 92.32%
-
NP to SH 3,616 734 1,413 1,406 2,132 1,233 1,525 78.09%
-
Tax Rate 36.23% 82.13% 45.51% 19.25% 11.15% 43.08% 39.10% -
Total Cost 178,164 135,120 128,574 120,838 113,584 97,073 99,282 47.83%
-
Net Worth 52,667 52,378 52,669 53,934 53,632 53,163 53,097 -0.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,901 - - 2,166 - -
Div Payout % - - 205.32% - - 175.72% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 52,667 52,378 52,669 53,934 53,632 53,163 53,097 -0.54%
NOSH 41,278 40,331 40,304 40,171 40,075 40,123 40,140 1.88%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.78% 0.15% 0.91% 1.51% 2.38% 1.24% 1.21% -
ROE 6.87% 1.40% 2.68% 2.61% 3.98% 2.32% 2.87% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 439.42 335.52 321.95 305.42 290.34 244.96 250.36 45.65%
EPS 8.76 1.82 3.51 3.50 5.32 3.07 3.80 74.77%
DPS 0.00 0.00 7.20 0.00 0.00 5.40 0.00 -
NAPS 1.2759 1.2987 1.3068 1.3426 1.3383 1.325 1.3228 -2.38%
Adjusted Per Share Value based on latest NOSH - 40,476
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 224.40 167.41 160.53 151.78 143.95 121.59 124.32 48.40%
EPS 4.47 0.91 1.75 1.74 2.64 1.53 1.89 77.79%
DPS 0.00 0.00 3.59 0.00 0.00 2.68 0.00 -
NAPS 0.6516 0.648 0.6516 0.6672 0.6635 0.6577 0.6569 -0.54%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.95 0.90 0.89 1.00 0.88 0.98 0.99 -
P/RPS 0.22 0.27 0.28 0.33 0.30 0.40 0.40 -32.94%
P/EPS 10.84 49.45 25.38 28.57 16.54 31.89 26.05 -44.35%
EY 9.22 2.02 3.94 3.50 6.05 3.14 3.84 79.59%
DY 0.00 0.00 8.09 0.00 0.00 5.51 0.00 -
P/NAPS 0.74 0.69 0.68 0.74 0.66 0.74 0.75 -0.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.89 0.90 0.90 0.95 0.91 1.00 0.93 -
P/RPS 0.20 0.27 0.28 0.31 0.31 0.41 0.37 -33.71%
P/EPS 10.16 49.45 25.67 27.14 17.11 32.54 24.47 -44.43%
EY 9.84 2.02 3.90 3.68 5.85 3.07 4.09 79.83%
DY 0.00 0.00 8.00 0.00 0.00 5.40 0.00 -
P/NAPS 0.70 0.69 0.69 0.71 0.68 0.75 0.70 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