[SEEHUP] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 8.66%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 79,112 79,860 65,811 63,692 60,168 58,720 53,477 29.80%
PBT 4,828 5,752 2,184 4,358 4,036 2,864 2,308 63.49%
Tax -2,384 -2,740 -1,487 -1,540 -1,442 -1,288 -713 123.43%
NP 2,444 3,012 697 2,818 2,594 1,576 1,595 32.87%
-
NP to SH 2,444 3,012 697 2,818 2,594 1,576 1,595 32.87%
-
Tax Rate 49.38% 47.64% 68.09% 35.34% 35.73% 44.97% 30.89% -
Total Cost 76,668 76,848 65,114 60,873 57,574 57,144 51,882 29.70%
-
Net Worth 47,146 47,204 45,953 47,352 47,234 46,255 46,023 1.61%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 47,146 47,204 45,953 47,352 47,234 46,255 46,023 1.61%
NOSH 40,032 40,483 40,057 40,037 24,990 24,936 25,023 36.74%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.09% 3.77% 1.06% 4.43% 4.31% 2.68% 2.98% -
ROE 5.18% 6.38% 1.52% 5.95% 5.49% 3.41% 3.47% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 197.62 197.26 164.29 159.08 240.76 235.48 213.70 -5.07%
EPS 6.10 7.44 1.74 7.04 10.38 6.32 3.99 32.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1777 1.166 1.1472 1.1827 1.8901 1.8549 1.8392 -25.68%
Adjusted Per Share Value based on latest NOSH - 40,049
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 97.87 98.80 81.42 78.79 74.43 72.64 66.16 29.79%
EPS 3.02 3.73 0.86 3.49 3.21 1.95 1.97 32.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5833 0.584 0.5685 0.5858 0.5843 0.5722 0.5694 1.61%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.32 1.38 1.52 1.49 2.16 1.99 2.28 -
P/RPS 0.67 0.70 0.93 0.94 0.90 0.85 1.07 -26.78%
P/EPS 21.62 18.55 87.36 21.16 20.81 31.49 35.77 -28.49%
EY 4.62 5.39 1.14 4.72 4.81 3.18 2.80 39.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.18 1.32 1.26 1.14 1.07 1.24 -6.55%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 29/08/02 29/05/02 27/02/02 29/11/01 27/08/01 30/05/01 -
Price 1.29 1.33 1.49 1.48 1.44 2.22 2.00 -
P/RPS 0.65 0.67 0.91 0.93 0.60 0.94 0.94 -21.78%
P/EPS 21.13 17.88 85.63 21.02 13.87 35.13 31.38 -23.15%
EY 4.73 5.59 1.17 4.76 7.21 2.85 3.19 29.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.14 1.30 1.25 0.76 1.20 1.09 0.61%

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