[SEEHUP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 50.78%
YoY- -7.34%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 83,059 45,347 135,320 97,319 61,346 29,089 98,287 -10.60%
PBT 1,573 1,264 1,119 1,630 1,148 780 2,133 -18.35%
Tax -703 -458 -919 -742 -221 -87 -919 -16.34%
NP 870 806 200 888 927 693 1,214 -19.90%
-
NP to SH 1,133 904 734 1,060 703 533 1,233 -5.47%
-
Tax Rate 44.69% 36.23% 82.13% 45.52% 19.25% 11.15% 43.08% -
Total Cost 82,189 44,541 135,120 96,431 60,419 28,396 97,073 -10.49%
-
Net Worth 52,789 52,667 52,378 52,669 53,934 53,632 53,163 -0.46%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,176 - - 2,166 -
Div Payout % - - - 205.32% - - 175.72% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 52,789 52,667 52,378 52,669 53,934 53,632 53,163 -0.46%
NOSH 41,200 41,278 40,331 40,304 40,171 40,075 40,123 1.77%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.05% 1.78% 0.15% 0.91% 1.51% 2.38% 1.24% -
ROE 2.15% 1.72% 1.40% 2.01% 1.30% 0.99% 2.32% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 201.60 109.86 335.52 241.46 152.71 72.59 244.96 -12.16%
EPS 2.75 2.19 1.82 2.63 1.75 1.33 3.07 -7.06%
DPS 0.00 0.00 0.00 5.40 0.00 0.00 5.40 -
NAPS 1.2813 1.2759 1.2987 1.3068 1.3426 1.3383 1.325 -2.20%
Adjusted Per Share Value based on latest NOSH - 40,568
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 106.24 58.00 173.08 124.48 78.47 37.21 125.72 -10.60%
EPS 1.45 1.16 0.94 1.36 0.90 0.68 1.58 -5.55%
DPS 0.00 0.00 0.00 2.78 0.00 0.00 2.77 -
NAPS 0.6752 0.6737 0.67 0.6737 0.6899 0.686 0.68 -0.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.885 0.95 0.90 0.89 1.00 0.88 0.98 -
P/RPS 0.44 0.86 0.27 0.37 0.65 1.21 0.40 6.55%
P/EPS 32.18 43.38 49.45 33.84 57.14 66.17 31.89 0.60%
EY 3.11 2.31 2.02 2.96 1.75 1.51 3.14 -0.63%
DY 0.00 0.00 0.00 6.07 0.00 0.00 5.51 -
P/NAPS 0.69 0.74 0.69 0.68 0.74 0.66 0.74 -4.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 -
Price 0.80 0.89 0.90 0.90 0.95 0.91 1.00 -
P/RPS 0.40 0.81 0.27 0.37 0.62 1.25 0.41 -1.63%
P/EPS 29.09 40.64 49.45 34.22 54.29 68.42 32.54 -7.19%
EY 3.44 2.46 2.02 2.92 1.84 1.46 3.07 7.87%
DY 0.00 0.00 0.00 6.00 0.00 0.00 5.40 -
P/NAPS 0.62 0.70 0.69 0.69 0.71 0.68 0.75 -11.90%

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