[SEEHUP] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 9.92%
YoY- 83.33%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 151,578 135,320 120,411 110,411 104,994 98,463 95,027 36.63%
PBT 1,603 1,119 2,445 3,118 2,872 2,308 711 72.19%
Tax -1,290 -919 -1,214 -950 -851 -1,056 -476 94.73%
NP 313 200 1,231 2,168 2,021 1,252 235 21.11%
-
NP to SH 1,105 734 1,216 1,529 1,391 1,300 930 12.21%
-
Tax Rate 80.47% 82.13% 49.65% 30.47% 29.63% 45.75% 66.95% -
Total Cost 151,265 135,120 119,180 108,243 102,973 97,211 94,792 36.67%
-
Net Worth 52,667 53,195 53,014 54,343 53,632 53,068 53,070 -0.50%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,350 2,160 2,160 2,160 1,453 -
Div Payout % - - 357.79% 141.27% 155.28% 166.15% 156.30% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 52,667 53,195 53,014 54,343 53,632 53,068 53,070 -0.50%
NOSH 41,278 40,740 40,568 40,476 40,075 40,000 40,119 1.92%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.21% 0.15% 1.02% 1.96% 1.92% 1.27% 0.25% -
ROE 2.10% 1.38% 2.29% 2.81% 2.59% 2.45% 1.75% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 367.21 332.15 296.81 272.78 261.99 246.16 236.86 34.05%
EPS 2.68 1.80 3.00 3.78 3.47 3.25 2.32 10.12%
DPS 0.00 0.00 10.80 5.40 5.40 5.40 3.60 -
NAPS 1.2759 1.3057 1.3068 1.3426 1.3383 1.3267 1.3228 -2.38%
Adjusted Per Share Value based on latest NOSH - 40,476
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 193.88 173.08 154.01 141.22 134.29 125.94 121.55 36.63%
EPS 1.41 0.94 1.56 1.96 1.78 1.66 1.19 12.00%
DPS 0.00 0.00 5.56 2.76 2.76 2.76 1.86 -
NAPS 0.6737 0.6804 0.6781 0.6951 0.686 0.6788 0.6788 -0.50%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.95 0.90 0.89 1.00 0.88 0.98 0.99 -
P/RPS 0.26 0.27 0.30 0.37 0.34 0.40 0.42 -27.42%
P/EPS 35.49 49.95 29.69 26.47 25.35 30.15 42.71 -11.64%
EY 2.82 2.00 3.37 3.78 3.94 3.32 2.34 13.28%
DY 0.00 0.00 12.13 5.40 6.14 5.51 3.64 -
P/NAPS 0.74 0.69 0.68 0.74 0.66 0.74 0.75 -0.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.89 0.90 0.90 0.95 0.91 1.00 0.93 -
P/RPS 0.24 0.27 0.30 0.35 0.35 0.41 0.39 -27.71%
P/EPS 33.25 49.95 30.03 25.15 26.22 30.77 40.12 -11.79%
EY 3.01 2.00 3.33 3.98 3.81 3.25 2.49 13.51%
DY 0.00 0.00 12.00 5.68 5.93 5.40 3.87 -
P/NAPS 0.70 0.69 0.69 0.71 0.68 0.75 0.70 0.00%

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