[SEEHUP] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -15.2%
YoY- -13.14%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 98,796 90,232 106,999 116,940 120,834 125,504 121,536 -12.88%
PBT 676 864 2,294 4,168 5,628 3,504 6,662 -78.21%
Tax -654 -1,168 -693 -1,220 -1,762 -1,552 -1,038 -26.48%
NP 22 -304 1,601 2,948 3,866 1,952 5,624 -97.50%
-
NP to SH 948 1,768 2,550 3,578 4,220 2,960 4,857 -66.31%
-
Tax Rate 96.75% 135.19% 30.21% 29.27% 31.31% 44.29% 15.58% -
Total Cost 98,774 90,536 105,398 113,992 116,968 123,552 115,912 -10.10%
-
Net Worth 53,549 53,534 52,980 53,142 53,644 52,411 51,532 2.59%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 1,443 - - - 2,526 -
Div Payout % - - 56.61% - - - 52.03% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 53,549 53,534 52,980 53,142 53,644 52,411 51,532 2.59%
NOSH 40,169 40,181 40,097 40,119 40,114 40,217 40,109 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.02% -0.34% 1.50% 2.52% 3.20% 1.56% 4.63% -
ROE 1.77% 3.30% 4.81% 6.73% 7.87% 5.65% 9.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 245.95 224.56 266.85 291.48 301.23 312.06 303.01 -12.97%
EPS 2.36 4.40 6.36 8.92 10.52 7.36 12.11 -66.35%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 6.30 -
NAPS 1.3331 1.3323 1.3213 1.3246 1.3373 1.3032 1.2848 2.48%
Adjusted Per Share Value based on latest NOSH - 40,139
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 126.37 115.41 136.86 149.57 154.56 160.53 155.45 -12.88%
EPS 1.21 2.26 3.26 4.58 5.40 3.79 6.21 -66.35%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 3.23 -
NAPS 0.6849 0.6847 0.6777 0.6797 0.6862 0.6704 0.6591 2.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 0.90 0.83 0.95 1.08 1.00 1.06 -
P/RPS 0.36 0.40 0.31 0.33 0.36 0.32 0.35 1.89%
P/EPS 37.71 20.45 13.05 10.65 10.27 13.59 8.75 164.59%
EY 2.65 4.89 7.66 9.39 9.74 7.36 11.42 -62.20%
DY 0.00 0.00 4.34 0.00 0.00 0.00 5.94 -
P/NAPS 0.67 0.68 0.63 0.72 0.81 0.77 0.83 -13.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/08/08 30/05/08 -
Price 1.00 0.86 0.93 0.95 0.88 1.12 1.00 -
P/RPS 0.41 0.38 0.35 0.33 0.29 0.36 0.33 15.55%
P/EPS 42.37 19.55 14.62 10.65 8.37 15.22 8.26 197.13%
EY 2.36 5.12 6.84 9.39 11.95 6.57 12.11 -66.35%
DY 0.00 0.00 3.87 0.00 0.00 0.00 6.30 -
P/NAPS 0.75 0.65 0.70 0.72 0.66 0.86 0.78 -2.57%

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