[SEEHUP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 12.18%
YoY- 40.78%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 64,178 42,177 20,341 82,034 63,319 43,630 21,435 107.31%
PBT 61 190 -329 3,152 3,125 3,386 1,744 -89.23%
Tax -467 -340 -128 -960 -1,171 -1,153 -661 -20.62%
NP -406 -150 -457 2,192 1,954 2,233 1,083 -
-
NP to SH 65 81 -300 2,192 1,954 2,233 1,083 -84.59%
-
Tax Rate 765.57% 178.95% - 30.46% 37.47% 34.05% 37.90% -
Total Cost 64,584 42,327 20,798 79,842 61,365 41,397 20,352 115.49%
-
Net Worth 54,201 47,960 46,988 51,236 47,192 48,516 47,391 9.33%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 2,166 - 2,232 - -
Div Payout % - - - 98.86% - 100.00% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 54,201 47,960 46,988 51,236 47,192 48,516 47,391 9.33%
NOSH 40,625 40,499 40,000 40,128 40,123 40,089 40,111 0.85%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.63% -0.36% -2.25% 2.67% 3.09% 5.12% 5.05% -
ROE 0.12% 0.17% -0.64% 4.28% 4.14% 4.60% 2.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 157.98 104.14 50.85 204.43 157.81 108.83 53.44 105.57%
EPS 0.16 0.20 -0.75 5.46 4.87 5.57 2.70 -84.72%
DPS 0.00 0.00 0.00 5.40 0.00 5.57 0.00 -
NAPS 1.3342 1.1842 1.1747 1.2768 1.1762 1.2102 1.1815 8.41%
Adjusted Per Share Value based on latest NOSH - 40,178
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 79.40 52.18 25.16 101.49 78.33 53.98 26.52 107.31%
EPS 0.08 0.10 -0.37 2.71 2.42 2.76 1.34 -84.64%
DPS 0.00 0.00 0.00 2.68 0.00 2.76 0.00 -
NAPS 0.6705 0.5933 0.5813 0.6339 0.5838 0.6002 0.5863 9.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.05 1.14 1.11 1.13 1.20 1.10 1.06 -
P/RPS 0.66 1.09 2.18 0.55 0.76 1.01 1.98 -51.82%
P/EPS 656.25 570.00 -148.00 20.69 24.64 19.75 39.26 550.40%
EY 0.15 0.18 -0.68 4.83 4.06 5.06 2.55 -84.79%
DY 0.00 0.00 0.00 4.78 0.00 5.06 0.00 -
P/NAPS 0.79 0.96 0.94 0.89 1.02 0.91 0.90 -8.30%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 30/08/05 27/05/05 25/02/05 26/11/04 27/08/04 -
Price 0.98 1.01 1.04 1.05 1.15 1.06 1.10 -
P/RPS 0.62 0.97 2.05 0.51 0.73 0.97 2.06 -54.99%
P/EPS 612.50 505.00 -138.67 19.22 23.61 19.03 40.74 506.14%
EY 0.16 0.20 -0.72 5.20 4.23 5.25 2.45 -83.70%
DY 0.00 0.00 0.00 5.14 0.00 5.25 0.00 -
P/NAPS 0.73 0.85 0.89 0.82 0.98 0.88 0.93 -14.86%

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