[SEEHUP] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -9.32%
YoY- 4.27%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 71,671 69,935 68,940 69,104 71,722 74,646 75,283 -3.22%
PBT 2,151 2,641 1,930 1,527 2,215 1,544 2,579 -11.38%
Tax -594 -782 -342 -427 -1,002 -1,517 -1,959 -54.83%
NP 1,557 1,859 1,588 1,100 1,213 27 620 84.65%
-
NP to SH 1,557 1,859 1,588 1,100 1,213 27 620 84.65%
-
Tax Rate 27.62% 29.61% 17.72% 27.96% 45.24% 98.25% 75.96% -
Total Cost 70,114 68,076 67,352 68,004 70,509 74,619 74,663 -4.10%
-
Net Worth 46,454 45,184 45,787 44,831 46,092 46,319 47,108 -0.92%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,464 1,400 1,400 1,400 1,400 1,401 1,401 45.65%
Div Payout % 158.28% 75.31% 88.16% 127.27% 115.42% 5,192.51% 226.13% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 46,454 45,184 45,787 44,831 46,092 46,319 47,108 -0.92%
NOSH 40,223 39,919 39,999 39,999 40,000 39,999 40,000 0.37%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.17% 2.66% 2.30% 1.59% 1.69% 0.04% 0.82% -
ROE 3.35% 4.11% 3.47% 2.45% 2.63% 0.06% 1.32% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 178.18 175.19 172.35 172.76 179.31 186.62 188.21 -3.58%
EPS 3.87 4.66 3.97 2.75 3.03 0.07 1.55 83.94%
DPS 6.14 3.50 3.50 3.50 3.50 3.50 3.50 45.40%
NAPS 1.1549 1.1319 1.1447 1.1208 1.1523 1.158 1.1777 -1.29%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 88.67 86.52 85.29 85.49 88.73 92.35 93.13 -3.21%
EPS 1.93 2.30 1.96 1.36 1.50 0.03 0.77 84.41%
DPS 3.05 1.73 1.73 1.73 1.73 1.73 1.73 45.88%
NAPS 0.5747 0.559 0.5664 0.5546 0.5702 0.573 0.5828 -0.92%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.20 1.15 1.08 1.21 1.20 1.25 1.32 -
P/RPS 0.67 0.66 0.63 0.70 0.67 0.67 0.70 -2.87%
P/EPS 31.00 24.69 27.20 44.00 39.57 1,851.85 85.16 -48.98%
EY 3.23 4.05 3.68 2.27 2.53 0.05 1.17 96.67%
DY 5.12 3.04 3.24 2.89 2.92 2.80 2.65 55.06%
P/NAPS 1.04 1.02 0.94 1.08 1.04 1.08 1.12 -4.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.15 1.22 1.15 1.15 1.17 1.23 1.29 -
P/RPS 0.65 0.70 0.67 0.67 0.65 0.66 0.69 -3.89%
P/EPS 29.71 26.20 28.97 41.82 38.58 1,822.22 83.23 -49.64%
EY 3.37 3.82 3.45 2.39 2.59 0.05 1.20 98.92%
DY 5.34 2.87 3.04 3.04 2.99 2.85 2.71 57.10%
P/NAPS 1.00 1.08 1.00 1.03 1.02 1.06 1.10 -6.15%

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