[SEEHUP] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 8.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 73,044 56,604 39,556 19,965 65,811 47,769 30,084 80.74%
PBT 2,238 2,628 2,414 1,438 2,184 3,269 2,018 7.14%
Tax -1,024 -1,183 -1,192 -685 -1,487 -1,155 -721 26.37%
NP 1,214 1,445 1,222 753 697 2,114 1,297 -4.31%
-
NP to SH 1,214 1,445 1,222 753 697 2,114 1,297 -4.31%
-
Tax Rate 45.76% 45.02% 49.38% 47.64% 68.09% 35.33% 35.73% -
Total Cost 71,830 55,159 38,334 19,212 65,114 45,655 28,787 84.06%
-
Net Worth 45,683 46,352 47,146 47,204 45,953 47,352 47,234 -2.20%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,402 - - - - - - -
Div Payout % 115.51% - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 45,683 46,352 47,146 47,204 45,953 47,352 47,234 -2.20%
NOSH 40,066 40,027 40,032 40,483 40,057 40,037 24,990 37.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.66% 2.55% 3.09% 3.77% 1.06% 4.43% 4.31% -
ROE 2.66% 3.12% 2.59% 1.60% 1.52% 4.46% 2.75% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 182.31 141.41 98.81 49.32 164.29 119.31 120.38 31.91%
EPS 3.03 3.61 3.05 1.86 1.74 5.28 5.19 -30.17%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1402 1.158 1.1777 1.166 1.1472 1.1827 1.8901 -28.62%
Adjusted Per Share Value based on latest NOSH - 40,483
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 90.36 70.03 48.94 24.70 81.42 59.10 37.22 80.73%
EPS 1.50 1.79 1.51 0.93 0.86 2.62 1.60 -4.21%
DPS 1.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5652 0.5734 0.5833 0.584 0.5685 0.5858 0.5843 -2.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.20 1.25 1.32 1.38 1.52 1.49 2.16 -
P/RPS 0.66 0.88 1.34 2.80 0.93 1.25 1.79 -48.61%
P/EPS 39.60 34.63 43.24 74.19 87.36 28.22 41.62 -3.26%
EY 2.52 2.89 2.31 1.35 1.14 3.54 2.40 3.30%
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.08 1.12 1.18 1.32 1.26 1.14 -5.33%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 29/08/02 29/05/02 27/02/02 29/11/01 -
Price 1.17 1.23 1.29 1.33 1.49 1.48 1.44 -
P/RPS 0.64 0.87 1.31 2.70 0.91 1.24 1.20 -34.25%
P/EPS 38.61 34.07 42.26 71.51 85.63 28.03 27.75 24.65%
EY 2.59 2.93 2.37 1.40 1.17 3.57 3.60 -19.72%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.10 1.14 1.30 1.25 0.76 22.48%

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