[SEEHUP] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -12.67%
YoY- 44.78%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 87,260 85,740 71,670 73,088 73,546 69,388 73,044 12.55%
PBT 6,772 6,976 2,151 4,073 4,260 3,000 2,238 108.78%
Tax -2,306 -2,644 -594 -1,284 -1,066 -440 -1,024 71.55%
NP 4,466 4,332 1,557 2,789 3,194 2,560 1,214 137.74%
-
NP to SH 4,466 4,332 1,557 2,789 3,194 2,560 1,214 137.74%
-
Tax Rate 34.05% 37.90% 27.62% 31.52% 25.02% 14.67% 45.76% -
Total Cost 82,794 81,408 70,113 70,298 70,352 66,828 71,830 9.90%
-
Net Worth 48,516 47,391 46,179 45,275 45,816 44,831 45,683 4.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,465 - 1,499 - - - 1,402 116.00%
Div Payout % 100.00% - 96.34% - - - 115.51% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,516 47,391 46,179 45,275 45,816 44,831 45,683 4.08%
NOSH 40,089 40,111 39,999 39,999 40,025 39,999 40,066 0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.12% 5.05% 2.17% 3.82% 4.34% 3.69% 1.66% -
ROE 9.21% 9.14% 3.37% 6.16% 6.97% 5.71% 2.66% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 217.66 213.76 179.18 182.72 183.75 173.47 182.31 12.50%
EPS 11.14 10.80 3.88 6.97 7.98 6.40 3.03 137.64%
DPS 11.14 0.00 3.75 0.00 0.00 0.00 3.50 115.92%
NAPS 1.2102 1.1815 1.1545 1.1319 1.1447 1.1208 1.1402 4.04%
Adjusted Per Share Value based on latest NOSH - 39,919
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 107.95 106.07 88.66 90.42 90.98 85.84 90.36 12.55%
EPS 5.52 5.36 1.93 3.45 3.95 3.17 1.50 137.79%
DPS 5.52 0.00 1.86 0.00 0.00 0.00 1.73 116.27%
NAPS 0.6002 0.5863 0.5713 0.5601 0.5668 0.5546 0.5652 4.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 1.06 1.20 1.15 1.08 1.21 1.20 -
P/RPS 0.51 0.50 0.67 0.63 0.59 0.70 0.66 -15.75%
P/EPS 9.87 9.81 30.83 16.49 13.53 18.91 39.60 -60.29%
EY 10.13 10.19 3.24 6.06 7.39 5.29 2.52 152.17%
DY 10.13 0.00 3.13 0.00 0.00 0.00 2.92 128.64%
P/NAPS 0.91 0.90 1.04 1.02 0.94 1.08 1.05 -9.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.06 1.10 1.15 1.22 1.15 1.15 1.17 -
P/RPS 0.49 0.51 0.64 0.67 0.63 0.66 0.64 -16.26%
P/EPS 9.52 10.19 29.54 17.50 14.41 17.97 38.61 -60.57%
EY 10.51 9.82 3.38 5.72 6.94 5.57 2.59 153.76%
DY 10.51 0.00 3.26 0.00 0.00 0.00 2.99 130.65%
P/NAPS 0.88 0.93 1.00 1.08 1.00 1.03 1.03 -9.93%

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