[SEEHUP] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -21.17%
YoY- -31.65%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 73,546 69,388 73,044 75,472 79,112 79,860 65,811 7.68%
PBT 4,260 3,000 2,238 3,504 4,828 5,752 2,184 56.04%
Tax -1,066 -440 -1,024 -1,577 -2,384 -2,740 -1,487 -19.88%
NP 3,194 2,560 1,214 1,926 2,444 3,012 697 175.63%
-
NP to SH 3,194 2,560 1,214 1,926 2,444 3,012 697 175.63%
-
Tax Rate 25.02% 14.67% 45.76% 45.01% 49.38% 47.64% 68.09% -
Total Cost 70,352 66,828 71,830 73,545 76,668 76,848 65,114 5.28%
-
Net Worth 45,816 44,831 45,683 46,352 47,146 47,204 45,953 -0.19%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 1,402 - - - - -
Div Payout % - - 115.51% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 45,816 44,831 45,683 46,352 47,146 47,204 45,953 -0.19%
NOSH 40,025 39,999 40,066 40,027 40,032 40,483 40,057 -0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.34% 3.69% 1.66% 2.55% 3.09% 3.77% 1.06% -
ROE 6.97% 5.71% 2.66% 4.16% 5.18% 6.38% 1.52% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 183.75 173.47 182.31 188.55 197.62 197.26 164.29 7.74%
EPS 7.98 6.40 3.03 4.81 6.10 7.44 1.74 175.78%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.1447 1.1208 1.1402 1.158 1.1777 1.166 1.1472 -0.14%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 90.98 85.84 90.36 93.37 97.87 98.80 81.42 7.67%
EPS 3.95 3.17 1.50 2.38 3.02 3.73 0.86 176.05%
DPS 0.00 0.00 1.73 0.00 0.00 0.00 0.00 -
NAPS 0.5668 0.5546 0.5652 0.5734 0.5833 0.584 0.5685 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.08 1.21 1.20 1.25 1.32 1.38 1.52 -
P/RPS 0.59 0.70 0.66 0.66 0.67 0.70 0.93 -26.14%
P/EPS 13.53 18.91 39.60 25.97 21.62 18.55 87.36 -71.12%
EY 7.39 5.29 2.52 3.85 4.62 5.39 1.14 247.26%
DY 0.00 0.00 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.08 1.05 1.08 1.12 1.18 1.32 -20.23%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 29/08/02 29/05/02 -
Price 1.15 1.15 1.17 1.23 1.29 1.33 1.49 -
P/RPS 0.63 0.66 0.64 0.65 0.65 0.67 0.91 -21.72%
P/EPS 14.41 17.97 38.61 25.55 21.13 17.88 85.63 -69.48%
EY 6.94 5.57 2.59 3.91 4.73 5.59 1.17 227.32%
DY 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.03 1.03 1.06 1.10 1.14 1.30 -16.03%

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