[SEEHUP] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 26.53%
YoY- -41.55%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 75,283 71,096 65,811 61,003 58,523 56,344 53,477 25.58%
PBT 2,579 2,905 2,183 2,852 2,263 2,144 2,307 7.70%
Tax -1,959 -1,850 -1,487 -738 -531 -510 -421 178.45%
NP 620 1,055 696 2,114 1,732 1,634 1,886 -52.33%
-
NP to SH 620 1,055 696 1,822 1,440 1,342 1,594 -46.68%
-
Tax Rate 75.96% 63.68% 68.12% 25.88% 23.46% 23.79% 18.25% -
Total Cost 74,663 70,041 65,115 58,889 56,791 54,710 51,591 27.91%
-
Net Worth 47,108 47,204 45,952 47,365 25,013 24,936 46,054 1.51%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,401 1,401 1,401 - - - - -
Div Payout % 226.13% 132.89% 201.43% - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 47,108 47,204 45,952 47,365 25,013 24,936 46,054 1.51%
NOSH 40,000 40,483 40,056 40,049 25,013 24,936 25,040 36.61%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.82% 1.48% 1.06% 3.47% 2.96% 2.90% 3.53% -
ROE 1.32% 2.23% 1.51% 3.85% 5.76% 5.38% 3.46% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 188.21 175.62 164.30 152.32 233.96 225.95 213.56 -8.07%
EPS 1.55 2.61 1.74 4.55 5.76 5.38 6.37 -60.99%
DPS 3.50 3.46 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.1777 1.166 1.1472 1.1827 1.00 1.00 1.8392 -25.68%
Adjusted Per Share Value based on latest NOSH - 40,049
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 93.13 87.95 81.42 75.47 72.40 69.70 66.16 25.57%
EPS 0.77 1.31 0.86 2.25 1.78 1.66 1.97 -46.51%
DPS 1.73 1.73 1.73 0.00 0.00 0.00 0.00 -
NAPS 0.5828 0.584 0.5685 0.586 0.3094 0.3085 0.5697 1.52%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.32 1.38 1.52 1.49 2.16 1.99 2.28 -
P/RPS 0.70 0.79 0.93 0.98 0.92 0.88 1.07 -24.62%
P/EPS 85.16 52.96 87.48 32.75 37.52 36.98 35.82 78.03%
EY 1.17 1.89 1.14 3.05 2.67 2.70 2.79 -43.94%
DY 2.65 2.51 2.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.18 1.32 1.26 2.16 1.99 1.24 -6.55%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 29/08/02 29/05/02 27/02/02 29/11/01 27/08/01 30/05/01 -
Price 1.29 1.33 1.49 1.48 1.44 2.22 2.00 -
P/RPS 0.69 0.76 0.91 0.97 0.62 0.98 0.94 -18.61%
P/EPS 83.23 51.04 85.75 32.53 25.01 41.25 31.42 91.33%
EY 1.20 1.96 1.17 3.07 4.00 2.42 3.18 -47.74%
DY 2.71 2.60 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.14 1.30 1.25 1.44 2.22 1.09 0.61%

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