[SEEHUP] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 28.27%
YoY- 489.45%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 116,827 120,587 122,700 121,156 115,039 106,215 95,942 13.99%
PBT 5,044 5,368 6,563 5,376 5,439 3,872 2,062 81.25%
Tax -783 -864 -1,041 -837 -1,061 -715 -350 70.80%
NP 4,261 4,504 5,522 4,539 4,378 3,157 1,712 83.35%
-
NP to SH 4,651 4,643 4,853 2,695 2,101 922 -138 -
-
Tax Rate 15.52% 16.10% 15.86% 15.57% 19.51% 18.47% 16.97% -
Total Cost 112,566 116,083 117,178 116,617 110,661 103,058 94,230 12.54%
-
Net Worth 53,727 52,411 51,380 51,673 50,904 49,327 48,578 6.92%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,525 3,609 3,609 3,616 2,533 1,448 1,448 44.72%
Div Payout % 54.29% 77.75% 74.38% 134.18% 120.59% 157.13% 0.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 53,727 52,411 51,380 51,673 50,904 49,327 48,578 6.92%
NOSH 40,175 40,217 40,072 40,091 40,176 40,084 40,243 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.65% 3.74% 4.50% 3.75% 3.81% 2.97% 1.78% -
ROE 8.66% 8.86% 9.45% 5.22% 4.13% 1.87% -0.28% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 290.79 299.84 306.20 302.20 286.33 264.98 238.40 14.11%
EPS 11.58 11.54 12.11 6.72 5.23 2.30 -0.34 -
DPS 6.30 9.00 9.00 9.00 6.30 3.60 3.60 45.07%
NAPS 1.3373 1.3032 1.2822 1.2889 1.267 1.2306 1.2071 7.04%
Adjusted Per Share Value based on latest NOSH - 40,091
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 149.43 154.24 156.94 154.97 147.14 135.86 122.72 13.98%
EPS 5.95 5.94 6.21 3.45 2.69 1.18 -0.18 -
DPS 3.23 4.62 4.62 4.63 3.24 1.85 1.85 44.84%
NAPS 0.6872 0.6704 0.6572 0.6609 0.6511 0.6309 0.6214 6.92%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.08 1.00 1.06 1.20 1.17 1.14 1.00 -
P/RPS 0.37 0.33 0.35 0.40 0.41 0.43 0.42 -8.08%
P/EPS 9.33 8.66 8.75 17.85 22.37 49.56 -291.62 -
EY 10.72 11.54 11.43 5.60 4.47 2.02 -0.34 -
DY 5.83 9.00 8.49 7.50 5.38 3.16 3.60 37.78%
P/NAPS 0.81 0.77 0.83 0.93 0.92 0.93 0.83 -1.60%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 28/02/08 29/11/07 29/08/07 29/05/07 -
Price 0.88 1.12 1.00 1.18 1.23 1.28 0.95 -
P/RPS 0.30 0.37 0.33 0.39 0.43 0.48 0.40 -17.40%
P/EPS 7.60 9.70 8.26 17.55 23.52 55.65 -277.04 -
EY 13.16 10.31 12.11 5.70 4.25 1.80 -0.36 -
DY 7.16 8.04 9.00 7.63 5.12 2.81 3.79 52.64%
P/NAPS 0.66 0.86 0.78 0.92 0.97 1.04 0.79 -11.26%

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