[SEEHUP] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -95.65%
YoY- -98.52%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 68,940 69,104 71,722 74,646 75,283 71,096 65,811 3.14%
PBT 1,930 1,527 2,215 1,544 2,579 2,905 2,183 -7.87%
Tax -342 -427 -1,002 -1,517 -1,959 -1,850 -1,487 -62.42%
NP 1,588 1,100 1,213 27 620 1,055 696 73.22%
-
NP to SH 1,588 1,100 1,213 27 620 1,055 696 73.22%
-
Tax Rate 17.72% 27.96% 45.24% 98.25% 75.96% 63.68% 68.12% -
Total Cost 67,352 68,004 70,509 74,619 74,663 70,041 65,115 2.27%
-
Net Worth 45,787 44,831 46,092 46,319 47,108 47,204 45,952 -0.23%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,400 1,400 1,400 1,401 1,401 1,401 1,401 -0.04%
Div Payout % 88.16% 127.27% 115.42% 5,192.51% 226.13% 132.89% 201.43% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 45,787 44,831 46,092 46,319 47,108 47,204 45,952 -0.23%
NOSH 39,999 39,999 40,000 39,999 40,000 40,483 40,056 -0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.30% 1.59% 1.69% 0.04% 0.82% 1.48% 1.06% -
ROE 3.47% 2.45% 2.63% 0.06% 1.32% 2.23% 1.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 172.35 172.76 179.31 186.62 188.21 175.62 164.30 3.23%
EPS 3.97 2.75 3.03 0.07 1.55 2.61 1.74 73.22%
DPS 3.50 3.50 3.50 3.50 3.50 3.46 3.50 0.00%
NAPS 1.1447 1.1208 1.1523 1.158 1.1777 1.166 1.1472 -0.14%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 88.18 88.39 91.74 95.48 96.29 90.94 84.18 3.14%
EPS 2.03 1.41 1.55 0.03 0.79 1.35 0.89 73.18%
DPS 1.79 1.79 1.79 1.79 1.79 1.79 1.79 0.00%
NAPS 0.5857 0.5734 0.5895 0.5925 0.6025 0.6038 0.5878 -0.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.08 1.21 1.20 1.25 1.32 1.38 1.52 -
P/RPS 0.63 0.70 0.67 0.67 0.70 0.79 0.93 -22.84%
P/EPS 27.20 44.00 39.57 1,851.85 85.16 52.96 87.48 -54.07%
EY 3.68 2.27 2.53 0.05 1.17 1.89 1.14 118.26%
DY 3.24 2.89 2.92 2.80 2.65 2.51 2.30 25.63%
P/NAPS 0.94 1.08 1.04 1.08 1.12 1.18 1.32 -20.23%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 29/08/02 29/05/02 -
Price 1.15 1.15 1.17 1.23 1.29 1.33 1.49 -
P/RPS 0.67 0.67 0.65 0.66 0.69 0.76 0.91 -18.44%
P/EPS 28.97 41.82 38.58 1,822.22 83.23 51.04 85.75 -51.46%
EY 3.45 2.39 2.59 0.05 1.20 1.96 1.17 105.49%
DY 3.04 3.04 2.99 2.85 2.71 2.60 2.35 18.70%
P/NAPS 1.00 1.03 1.02 1.06 1.10 1.14 1.30 -16.03%

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