[SEEHUP] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 17.07%
YoY- 6785.19%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 78,526 75,759 71,671 69,935 68,940 69,104 71,722 6.21%
PBT 3,407 3,145 2,151 2,641 1,930 1,527 2,215 33.14%
Tax -1,214 -1,145 -594 -782 -342 -427 -1,002 13.60%
NP 2,193 2,000 1,557 1,859 1,588 1,100 1,213 48.24%
-
NP to SH 2,193 2,000 1,557 1,859 1,588 1,100 1,213 48.24%
-
Tax Rate 35.63% 36.41% 27.62% 29.61% 17.72% 27.96% 45.24% -
Total Cost 76,333 73,759 70,114 68,076 67,352 68,004 70,509 5.41%
-
Net Worth 48,619 47,391 46,454 45,184 45,787 44,831 46,092 3.61%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,508 2,464 2,464 1,400 1,400 1,400 1,400 5.06%
Div Payout % 68.78% 123.22% 158.28% 75.31% 88.16% 127.27% 115.42% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,619 47,391 46,454 45,184 45,787 44,831 46,092 3.61%
NOSH 40,174 40,111 40,223 39,919 39,999 39,999 40,000 0.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.79% 2.64% 2.17% 2.66% 2.30% 1.59% 1.69% -
ROE 4.51% 4.22% 3.35% 4.11% 3.47% 2.45% 2.63% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 195.46 188.87 178.18 175.19 172.35 172.76 179.31 5.90%
EPS 5.46 4.99 3.87 4.66 3.97 2.75 3.03 47.92%
DPS 3.75 6.14 6.14 3.50 3.50 3.50 3.50 4.69%
NAPS 1.2102 1.1815 1.1549 1.1319 1.1447 1.1208 1.1523 3.31%
Adjusted Per Share Value based on latest NOSH - 39,919
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 100.44 96.90 91.67 89.45 88.18 88.39 91.74 6.20%
EPS 2.81 2.56 1.99 2.38 2.03 1.41 1.55 48.51%
DPS 1.93 3.15 3.15 1.79 1.79 1.79 1.79 5.13%
NAPS 0.6219 0.6062 0.5942 0.5779 0.5857 0.5734 0.5895 3.62%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 1.06 1.20 1.15 1.08 1.21 1.20 -
P/RPS 0.56 0.56 0.67 0.66 0.63 0.70 0.67 -11.23%
P/EPS 20.15 21.26 31.00 24.69 27.20 44.00 39.57 -36.15%
EY 4.96 4.70 3.23 4.05 3.68 2.27 2.53 56.44%
DY 3.41 5.79 5.12 3.04 3.24 2.89 2.92 10.86%
P/NAPS 0.91 0.90 1.04 1.02 0.94 1.08 1.04 -8.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.06 1.10 1.15 1.22 1.15 1.15 1.17 -
P/RPS 0.54 0.58 0.65 0.70 0.67 0.67 0.65 -11.59%
P/EPS 19.42 22.06 29.71 26.20 28.97 41.82 38.58 -36.64%
EY 5.15 4.53 3.37 3.82 3.45 2.39 2.59 57.92%
DY 3.54 5.58 5.34 2.87 3.04 3.04 2.99 11.88%
P/NAPS 0.88 0.93 1.00 1.08 1.00 1.03 1.02 -9.34%

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