[SEEHUP] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -19.17%
YoY- -51.65%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 129,758 122,692 116,356 98,287 100,494 98,796 90,232 27.31%
PBT 2,173 2,296 3,120 2,133 1,990 676 864 84.62%
Tax -989 -442 -348 -919 -778 -654 -1,168 -10.47%
NP 1,184 1,854 2,772 1,214 1,212 22 -304 -
-
NP to SH 1,413 1,406 2,132 1,233 1,525 948 1,768 -13.84%
-
Tax Rate 45.51% 19.25% 11.15% 43.08% 39.10% 96.75% 135.19% -
Total Cost 128,574 120,838 113,584 97,073 99,282 98,774 90,536 26.26%
-
Net Worth 52,669 53,934 53,632 53,163 53,097 53,549 53,534 -1.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,901 - - 2,166 - - - -
Div Payout % 205.32% - - 175.72% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 52,669 53,934 53,632 53,163 53,097 53,549 53,534 -1.07%
NOSH 40,304 40,171 40,075 40,123 40,140 40,169 40,181 0.20%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.91% 1.51% 2.38% 1.24% 1.21% 0.02% -0.34% -
ROE 2.68% 2.61% 3.98% 2.32% 2.87% 1.77% 3.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 321.95 305.42 290.34 244.96 250.36 245.95 224.56 27.06%
EPS 3.51 3.50 5.32 3.07 3.80 2.36 4.40 -13.95%
DPS 7.20 0.00 0.00 5.40 0.00 0.00 0.00 -
NAPS 1.3068 1.3426 1.3383 1.325 1.3228 1.3331 1.3323 -1.27%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 160.53 151.78 143.95 121.59 124.32 122.22 111.63 27.31%
EPS 1.75 1.74 2.64 1.53 1.89 1.17 2.19 -13.85%
DPS 3.59 0.00 0.00 2.68 0.00 0.00 0.00 -
NAPS 0.6516 0.6672 0.6635 0.6577 0.6569 0.6625 0.6623 -1.07%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.89 1.00 0.88 0.98 0.99 0.89 0.90 -
P/RPS 0.28 0.33 0.30 0.40 0.40 0.36 0.40 -21.11%
P/EPS 25.38 28.57 16.54 31.89 26.05 37.71 20.45 15.44%
EY 3.94 3.50 6.05 3.14 3.84 2.65 4.89 -13.37%
DY 8.09 0.00 0.00 5.51 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.66 0.74 0.75 0.67 0.68 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.90 0.95 0.91 1.00 0.93 1.00 0.86 -
P/RPS 0.28 0.31 0.31 0.41 0.37 0.41 0.38 -18.37%
P/EPS 25.67 27.14 17.11 32.54 24.47 42.37 19.55 19.84%
EY 3.90 3.68 5.85 3.07 4.09 2.36 5.12 -16.55%
DY 8.00 0.00 0.00 5.40 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.68 0.75 0.70 0.75 0.65 4.05%

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