[SEEHUP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -25.57%
YoY- 28.25%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 63,319 43,630 21,435 71,670 54,816 36,773 17,347 136.13%
PBT 3,125 3,386 1,744 2,151 3,055 2,130 750 157.81%
Tax -1,171 -1,153 -661 -594 -963 -533 -110 380.46%
NP 1,954 2,233 1,083 1,557 2,092 1,597 640 109.74%
-
NP to SH 1,954 2,233 1,083 1,557 2,092 1,597 640 109.74%
-
Tax Rate 37.47% 34.05% 37.90% 27.62% 31.52% 25.02% 14.67% -
Total Cost 61,365 41,397 20,352 70,113 52,724 35,176 16,707 137.12%
-
Net Worth 47,192 48,516 47,391 46,179 45,275 45,816 44,831 3.46%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 2,232 - 1,499 - - - -
Div Payout % - 100.00% - 96.34% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 47,192 48,516 47,391 46,179 45,275 45,816 44,831 3.46%
NOSH 40,123 40,089 40,111 39,999 39,999 40,025 39,999 0.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.09% 5.12% 5.05% 2.17% 3.82% 4.34% 3.69% -
ROE 4.14% 4.60% 2.29% 3.37% 4.62% 3.49% 1.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 157.81 108.83 53.44 179.18 137.04 91.87 43.37 135.64%
EPS 4.87 5.57 2.70 3.88 5.23 3.99 1.60 109.31%
DPS 0.00 5.57 0.00 3.75 0.00 0.00 0.00 -
NAPS 1.1762 1.2102 1.1815 1.1545 1.1319 1.1447 1.1208 3.25%
Adjusted Per Share Value based on latest NOSH - 40,223
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 78.33 53.98 26.52 88.66 67.81 45.49 21.46 136.13%
EPS 2.42 2.76 1.34 1.93 2.59 1.98 0.79 110.20%
DPS 0.00 2.76 0.00 1.86 0.00 0.00 0.00 -
NAPS 0.5838 0.6002 0.5863 0.5713 0.5601 0.5668 0.5546 3.46%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.20 1.10 1.06 1.20 1.15 1.08 1.21 -
P/RPS 0.76 1.01 1.98 0.67 0.84 1.18 2.79 -57.81%
P/EPS 24.64 19.75 39.26 30.83 21.99 27.07 75.63 -52.49%
EY 4.06 5.06 2.55 3.24 4.55 3.69 1.32 110.77%
DY 0.00 5.06 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.90 1.04 1.02 0.94 1.08 -3.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.15 1.06 1.10 1.15 1.22 1.15 1.15 -
P/RPS 0.73 0.97 2.06 0.64 0.89 1.25 2.65 -57.49%
P/EPS 23.61 19.03 40.74 29.54 23.33 28.82 71.88 -52.23%
EY 4.23 5.25 2.45 3.38 4.29 3.47 1.39 109.29%
DY 0.00 5.25 0.00 3.26 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 0.93 1.00 1.08 1.00 1.03 -3.24%

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