[SEEHUP] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -6.87%
YoY- 765.55%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 120,834 125,504 121,536 125,722 132,580 133,956 95,640 16.81%
PBT 5,628 3,504 6,662 6,842 8,666 8,284 2,050 95.70%
Tax -1,762 -1,552 -1,038 -1,629 -2,278 -2,260 -455 145.99%
NP 3,866 1,952 5,624 5,213 6,388 6,024 1,595 80.14%
-
NP to SH 4,220 2,960 4,857 4,120 4,424 3,800 558 283.87%
-
Tax Rate 31.31% 44.29% 15.58% 23.81% 26.29% 27.28% 22.20% -
Total Cost 116,968 123,552 115,912 120,509 126,192 127,932 94,045 15.60%
-
Net Worth 53,644 52,411 51,532 51,723 50,863 49,327 48,444 7.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 2,526 1,444 2,167 - 1,445 -
Div Payout % - - 52.03% 35.06% 49.00% - 258.97% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 53,644 52,411 51,532 51,723 50,863 49,327 48,444 7.01%
NOSH 40,114 40,217 40,109 40,129 40,145 40,084 40,139 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.20% 1.56% 4.63% 4.15% 4.82% 4.50% 1.67% -
ROE 7.87% 5.65% 9.43% 7.97% 8.70% 7.70% 1.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 301.23 312.06 303.01 313.29 330.25 334.18 238.27 16.86%
EPS 10.52 7.36 12.11 10.27 11.02 9.48 1.39 284.06%
DPS 0.00 0.00 6.30 3.60 5.40 0.00 3.60 -
NAPS 1.3373 1.3032 1.2848 1.2889 1.267 1.2306 1.2069 7.05%
Adjusted Per Share Value based on latest NOSH - 40,091
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 149.49 155.26 150.35 155.53 164.02 165.72 118.32 16.82%
EPS 5.22 3.66 6.01 5.10 5.47 4.70 0.69 283.95%
DPS 0.00 0.00 3.13 1.79 2.68 0.00 1.79 -
NAPS 0.6636 0.6484 0.6375 0.6399 0.6292 0.6102 0.5993 7.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.08 1.00 1.06 1.20 1.17 1.14 1.00 -
P/RPS 0.36 0.32 0.35 0.38 0.35 0.34 0.42 -9.74%
P/EPS 10.27 13.59 8.75 11.69 10.62 12.03 71.94 -72.58%
EY 9.74 7.36 11.42 8.56 9.42 8.32 1.39 264.88%
DY 0.00 0.00 5.94 3.00 4.62 0.00 3.60 -
P/NAPS 0.81 0.77 0.83 0.93 0.92 0.93 0.83 -1.60%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 28/02/08 29/11/07 29/08/07 29/05/07 -
Price 0.88 1.12 1.00 1.18 1.23 1.28 0.95 -
P/RPS 0.29 0.36 0.33 0.38 0.37 0.38 0.40 -19.24%
P/EPS 8.37 15.22 8.26 11.49 11.16 13.50 68.34 -75.24%
EY 11.95 6.57 12.11 8.70 8.96 7.41 1.46 304.58%
DY 0.00 0.00 6.30 3.05 4.39 0.00 3.79 -
P/NAPS 0.66 0.86 0.78 0.92 0.97 1.04 0.79 -11.26%

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