[SEEHUP] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -41.23%
YoY- -56.94%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 69,104 71,722 74,646 75,283 71,096 65,811 61,003 8.69%
PBT 1,527 2,215 1,544 2,579 2,905 2,183 2,852 -34.13%
Tax -427 -1,002 -1,517 -1,959 -1,850 -1,487 -738 -30.63%
NP 1,100 1,213 27 620 1,055 696 2,114 -35.38%
-
NP to SH 1,100 1,213 27 620 1,055 696 1,822 -28.63%
-
Tax Rate 27.96% 45.24% 98.25% 75.96% 63.68% 68.12% 25.88% -
Total Cost 68,004 70,509 74,619 74,663 70,041 65,115 58,889 10.09%
-
Net Worth 44,831 46,092 46,319 47,108 47,204 45,952 47,365 -3.60%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,400 1,400 1,401 1,401 1,401 1,401 - -
Div Payout % 127.27% 115.42% 5,192.51% 226.13% 132.89% 201.43% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 44,831 46,092 46,319 47,108 47,204 45,952 47,365 -3.60%
NOSH 39,999 40,000 39,999 40,000 40,483 40,056 40,049 -0.08%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.59% 1.69% 0.04% 0.82% 1.48% 1.06% 3.47% -
ROE 2.45% 2.63% 0.06% 1.32% 2.23% 1.51% 3.85% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 172.76 179.31 186.62 188.21 175.62 164.30 152.32 8.78%
EPS 2.75 3.03 0.07 1.55 2.61 1.74 4.55 -28.58%
DPS 3.50 3.50 3.50 3.50 3.46 3.50 0.00 -
NAPS 1.1208 1.1523 1.158 1.1777 1.166 1.1472 1.1827 -3.52%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 85.49 88.73 92.35 93.13 87.95 81.42 75.47 8.69%
EPS 1.36 1.50 0.03 0.77 1.31 0.86 2.25 -28.57%
DPS 1.73 1.73 1.73 1.73 1.73 1.73 0.00 -
NAPS 0.5546 0.5702 0.573 0.5828 0.584 0.5685 0.586 -3.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.21 1.20 1.25 1.32 1.38 1.52 1.49 -
P/RPS 0.70 0.67 0.67 0.70 0.79 0.93 0.98 -20.14%
P/EPS 44.00 39.57 1,851.85 85.16 52.96 87.48 32.75 21.82%
EY 2.27 2.53 0.05 1.17 1.89 1.14 3.05 -17.91%
DY 2.89 2.92 2.80 2.65 2.51 2.30 0.00 -
P/NAPS 1.08 1.04 1.08 1.12 1.18 1.32 1.26 -9.79%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 29/08/02 29/05/02 27/02/02 -
Price 1.15 1.17 1.23 1.29 1.33 1.49 1.48 -
P/RPS 0.67 0.65 0.66 0.69 0.76 0.91 0.97 -21.91%
P/EPS 41.82 38.58 1,822.22 83.23 51.04 85.75 32.53 18.28%
EY 2.39 2.59 0.05 1.20 1.96 1.17 3.07 -15.41%
DY 3.04 2.99 2.85 2.71 2.60 2.35 0.00 -
P/NAPS 1.03 1.02 1.06 1.10 1.14 1.30 1.25 -12.13%

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