[SEEHUP] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -84.76%
YoY- -22.11%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 106,999 87,705 60,417 31,376 121,536 94,292 66,290 37.56%
PBT 2,294 3,126 2,814 876 6,662 5,132 4,333 -34.53%
Tax -693 -915 -881 -388 -1,038 -1,222 -1,139 -28.17%
NP 1,601 2,211 1,933 488 5,624 3,910 3,194 -36.87%
-
NP to SH 2,550 2,684 2,110 740 4,857 3,090 2,212 9.93%
-
Tax Rate 30.21% 29.27% 31.31% 44.29% 15.58% 23.81% 26.29% -
Total Cost 105,398 85,494 58,484 30,888 115,912 90,382 63,096 40.74%
-
Net Worth 52,980 53,142 53,644 52,411 51,532 51,723 50,863 2.75%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 1,443 - - - 2,526 1,083 1,083 21.06%
Div Payout % 56.61% - - - 52.03% 35.06% 49.00% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 52,980 53,142 53,644 52,411 51,532 51,723 50,863 2.75%
NOSH 40,097 40,119 40,114 40,217 40,109 40,129 40,145 -0.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.50% 2.52% 3.20% 1.56% 4.63% 4.15% 4.82% -
ROE 4.81% 5.05% 3.93% 1.41% 9.43% 5.97% 4.35% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 266.85 218.61 150.61 78.02 303.01 234.97 165.13 37.66%
EPS 6.36 6.69 5.26 1.84 12.11 7.70 5.51 10.02%
DPS 3.60 0.00 0.00 0.00 6.30 2.70 2.70 21.12%
NAPS 1.3213 1.3246 1.3373 1.3032 1.2848 1.2889 1.267 2.83%
Adjusted Per Share Value based on latest NOSH - 40,217
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 132.37 108.50 74.74 38.82 150.35 116.65 82.01 37.55%
EPS 3.15 3.32 2.61 0.92 6.01 3.82 2.74 9.73%
DPS 1.79 0.00 0.00 0.00 3.13 1.34 1.34 21.27%
NAPS 0.6554 0.6574 0.6636 0.6484 0.6375 0.6399 0.6292 2.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.83 0.95 1.08 1.00 1.06 1.20 1.17 -
P/RPS 0.31 0.43 0.72 1.28 0.35 0.51 0.71 -42.41%
P/EPS 13.05 14.20 20.53 54.35 8.75 15.58 21.23 -27.68%
EY 7.66 7.04 4.87 1.84 11.42 6.42 4.71 38.25%
DY 4.34 0.00 0.00 0.00 5.94 2.25 2.31 52.20%
P/NAPS 0.63 0.72 0.81 0.77 0.83 0.93 0.92 -22.29%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 28/08/08 30/05/08 28/02/08 29/11/07 -
Price 0.93 0.95 0.88 1.12 1.00 1.18 1.23 -
P/RPS 0.35 0.43 0.58 1.44 0.33 0.50 0.74 -39.26%
P/EPS 14.62 14.20 16.73 60.87 8.26 15.32 22.32 -24.55%
EY 6.84 7.04 5.98 1.64 12.11 6.53 4.48 32.55%
DY 3.87 0.00 0.00 0.00 6.30 2.29 2.20 45.67%
P/NAPS 0.70 0.72 0.66 0.86 0.78 0.92 0.97 -19.52%

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