[SEEHUP] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 974.07%
YoY- -79.56%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 86,541 84,400 81,525 82,893 80,581 80,939 82,033 3.62%
PBT -194 -369 -959 88 -44 1,077 3,150 -
Tax -600 -585 -513 -269 -160 -439 -972 -27.48%
NP -794 -954 -1,472 -181 -204 638 2,178 -
-
NP to SH -992 -794 -984 290 27 795 2,178 -
-
Tax Rate - - - 305.68% - 40.76% 30.86% -
Total Cost 87,335 85,354 82,997 83,074 80,785 80,301 79,855 6.14%
-
Net Worth 48,300 49,275 48,768 53,368 47,492 46,988 47,483 1.14%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,085 1,085 1,085 2,169 2,169 2,169 3,318 -52.50%
Div Payout % 0.00% 0.00% 0.00% 748.15% 8,035.71% 272.91% 152.37% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 48,300 49,275 48,768 53,368 47,492 46,988 47,483 1.14%
NOSH 39,782 40,740 40,191 40,000 40,105 40,000 40,178 -0.65%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.92% -1.13% -1.81% -0.22% -0.25% 0.79% 2.66% -
ROE -2.05% -1.61% -2.02% 0.54% 0.06% 1.69% 4.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 217.53 207.16 202.84 207.23 200.92 202.35 204.17 4.31%
EPS -2.49 -1.95 -2.45 0.73 0.07 1.99 5.42 -
DPS 2.73 2.70 2.70 5.40 5.40 5.40 8.26 -52.16%
NAPS 1.2141 1.2095 1.2134 1.3342 1.1842 1.1747 1.1818 1.81%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 107.06 104.41 100.86 102.55 99.69 100.13 101.48 3.62%
EPS -1.23 -0.98 -1.22 0.36 0.03 0.98 2.69 -
DPS 1.34 1.34 1.34 2.68 2.68 2.68 4.11 -52.59%
NAPS 0.5975 0.6096 0.6033 0.6602 0.5875 0.5813 0.5874 1.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.90 0.98 0.96 1.05 1.14 1.11 1.13 -
P/RPS 0.41 0.47 0.47 0.51 0.57 0.55 0.55 -17.77%
P/EPS -36.09 -50.28 -39.21 144.83 1,693.33 55.85 20.85 -
EY -2.77 -1.99 -2.55 0.69 0.06 1.79 4.80 -
DY 3.03 2.76 2.81 5.14 4.74 4.86 7.31 -44.37%
P/NAPS 0.74 0.81 0.79 0.79 0.96 0.94 0.96 -15.91%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 14/06/06 23/02/06 29/11/05 30/08/05 27/05/05 -
Price 0.89 0.99 0.98 0.98 1.01 1.04 1.05 -
P/RPS 0.41 0.48 0.48 0.47 0.50 0.51 0.51 -13.52%
P/EPS -35.69 -50.80 -40.03 135.17 1,500.23 52.33 19.37 -
EY -2.80 -1.97 -2.50 0.74 0.07 1.91 5.16 -
DY 3.06 2.73 2.76 5.51 5.35 5.19 7.87 -46.69%
P/NAPS 0.73 0.82 0.81 0.73 0.85 0.89 0.89 -12.36%

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