[SEEHUP] QoQ TTM 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- 51.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 71,722 74,646 75,283 71,096 65,811 61,003 58,523 14.53%
PBT 2,215 1,544 2,579 2,905 2,183 2,852 2,263 -1.42%
Tax -1,002 -1,517 -1,959 -1,850 -1,487 -738 -531 52.76%
NP 1,213 27 620 1,055 696 2,114 1,732 -21.15%
-
NP to SH 1,213 27 620 1,055 696 1,822 1,440 -10.81%
-
Tax Rate 45.24% 98.25% 75.96% 63.68% 68.12% 25.88% 23.46% -
Total Cost 70,509 74,619 74,663 70,041 65,115 58,889 56,791 15.53%
-
Net Worth 46,092 46,319 47,108 47,204 45,952 47,365 25,013 50.36%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,400 1,401 1,401 1,401 1,401 - - -
Div Payout % 115.42% 5,192.51% 226.13% 132.89% 201.43% - - -
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 46,092 46,319 47,108 47,204 45,952 47,365 25,013 50.36%
NOSH 40,000 39,999 40,000 40,483 40,056 40,049 25,013 36.78%
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 1.69% 0.04% 0.82% 1.48% 1.06% 3.47% 2.96% -
ROE 2.63% 0.06% 1.32% 2.23% 1.51% 3.85% 5.76% -
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 179.31 186.62 188.21 175.62 164.30 152.32 233.96 -16.26%
EPS 3.03 0.07 1.55 2.61 1.74 4.55 5.76 -34.86%
DPS 3.50 3.50 3.50 3.46 3.50 0.00 0.00 -
NAPS 1.1523 1.158 1.1777 1.166 1.1472 1.1827 1.00 9.92%
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 91.74 95.48 96.29 90.94 84.18 78.03 74.86 14.53%
EPS 1.55 0.03 0.79 1.35 0.89 2.33 1.84 -10.81%
DPS 1.79 1.79 1.79 1.79 1.79 0.00 0.00 -
NAPS 0.5895 0.5925 0.6025 0.6038 0.5878 0.6058 0.3199 50.36%
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 0.67 0.67 0.70 0.79 0.93 0.98 0.92 -19.07%
P/EPS 39.57 1,851.85 85.16 52.96 87.48 32.75 37.52 3.61%
EY 2.53 0.05 1.17 1.89 1.14 3.05 2.67 -3.53%
DY 2.92 2.80 2.65 2.51 2.30 0.00 0.00 -
P/NAPS 1.04 1.08 1.12 1.18 1.32 1.26 2.16 -38.59%
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 0.65 0.66 0.69 0.76 0.91 0.97 0.62 3.20%
P/EPS 38.58 1,822.22 83.23 51.04 85.75 32.53 25.01 33.54%
EY 2.59 0.05 1.20 1.96 1.17 3.07 4.00 -25.17%
DY 2.99 2.85 2.71 2.60 2.35 0.00 0.00 -
P/NAPS 1.02 1.06 1.10 1.14 1.30 1.25 1.44 -20.55%

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