[SEEHUP] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -12.06%
YoY- -53.22%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 98,463 95,027 96,342 98,543 107,361 116,113 116,827 -10.78%
PBT 2,308 711 -132 1,684 2,344 4,557 5,044 -40.64%
Tax -1,056 -476 -253 -711 -807 -734 -783 22.09%
NP 1,252 235 -385 973 1,537 3,823 4,261 -55.83%
-
NP to SH 1,300 930 834 2,172 2,470 4,347 4,651 -57.28%
-
Tax Rate 45.75% 66.95% - 42.22% 34.43% 16.11% 15.52% -
Total Cost 97,211 94,792 96,727 97,570 105,824 112,290 112,566 -9.32%
-
Net Worth 53,068 53,070 53,323 53,534 53,269 53,169 53,727 -0.82%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,160 1,453 1,453 1,453 1,453 1,442 2,525 -9.89%
Div Payout % 166.15% 156.30% 174.29% 66.92% 58.85% 33.19% 54.29% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 53,068 53,070 53,323 53,534 53,269 53,169 53,727 -0.82%
NOSH 40,000 40,119 40,000 40,181 40,377 40,139 40,175 -0.29%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.27% 0.25% -0.40% 0.99% 1.43% 3.29% 3.65% -
ROE 2.45% 1.75% 1.56% 4.06% 4.64% 8.18% 8.66% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 246.16 236.86 240.86 245.24 265.89 289.27 290.79 -10.52%
EPS 3.25 2.32 2.09 5.41 6.12 10.83 11.58 -57.16%
DPS 5.40 3.60 3.60 3.60 3.60 3.60 6.30 -9.77%
NAPS 1.3267 1.3228 1.3331 1.3323 1.3193 1.3246 1.3373 -0.52%
Adjusted Per Share Value based on latest NOSH - 40,181
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 121.81 117.56 119.19 121.91 132.82 143.64 144.53 -10.78%
EPS 1.61 1.15 1.03 2.69 3.06 5.38 5.75 -57.23%
DPS 2.67 1.80 1.80 1.80 1.80 1.78 3.12 -9.87%
NAPS 0.6565 0.6565 0.6597 0.6623 0.659 0.6578 0.6647 -0.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.98 0.99 0.89 0.90 0.83 0.95 1.08 -
P/RPS 0.40 0.42 0.37 0.37 0.31 0.33 0.37 5.33%
P/EPS 30.15 42.71 42.69 16.65 13.57 8.77 9.33 118.73%
EY 3.32 2.34 2.34 6.01 7.37 11.40 10.72 -54.25%
DY 5.51 3.64 4.04 4.00 4.34 3.79 5.83 -3.69%
P/NAPS 0.74 0.75 0.67 0.68 0.63 0.72 0.81 -5.85%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.00 0.93 1.00 0.86 0.93 0.95 0.88 -
P/RPS 0.41 0.39 0.42 0.35 0.35 0.33 0.30 23.17%
P/EPS 30.77 40.12 47.96 15.91 15.20 8.77 7.60 154.24%
EY 3.25 2.49 2.09 6.29 6.58 11.40 13.16 -60.67%
DY 5.40 3.87 3.60 4.19 3.87 3.79 7.16 -17.15%
P/NAPS 0.75 0.70 0.75 0.65 0.70 0.72 0.66 8.90%

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