[SEEHUP] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -20.47%
YoY- 30.75%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 157,033 151,578 135,320 120,411 110,411 104,994 98,463 36.46%
PBT 1,544 1,603 1,119 2,445 3,118 2,872 2,308 -23.49%
Tax -1,401 -1,290 -919 -1,214 -950 -851 -1,056 20.71%
NP 143 313 200 1,231 2,168 2,021 1,252 -76.42%
-
NP to SH 1,164 1,105 734 1,216 1,529 1,391 1,300 -7.09%
-
Tax Rate 90.74% 80.47% 82.13% 49.65% 30.47% 29.63% 45.75% -
Total Cost 156,890 151,265 135,120 119,180 108,243 102,973 97,211 37.54%
-
Net Worth 53,348 52,667 53,195 53,014 54,343 53,632 53,068 0.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,350 2,160 2,160 2,160 -
Div Payout % - - - 357.79% 141.27% 155.28% 166.15% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 53,348 52,667 53,195 53,014 54,343 53,632 53,068 0.35%
NOSH 41,636 41,278 40,740 40,568 40,476 40,075 40,000 2.70%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.09% 0.21% 0.15% 1.02% 1.96% 1.92% 1.27% -
ROE 2.18% 2.10% 1.38% 2.29% 2.81% 2.59% 2.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 377.15 367.21 332.15 296.81 272.78 261.99 246.16 32.86%
EPS 2.80 2.68 1.80 3.00 3.78 3.47 3.25 -9.44%
DPS 0.00 0.00 0.00 10.80 5.40 5.40 5.40 -
NAPS 1.2813 1.2759 1.3057 1.3068 1.3426 1.3383 1.3267 -2.29%
Adjusted Per Share Value based on latest NOSH - 40,568
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 194.27 187.52 167.41 148.96 136.59 129.89 121.81 36.46%
EPS 1.44 1.37 0.91 1.50 1.89 1.72 1.61 -7.16%
DPS 0.00 0.00 0.00 5.38 2.67 2.67 2.67 -
NAPS 0.66 0.6516 0.6581 0.6558 0.6723 0.6635 0.6565 0.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.885 0.95 0.90 0.89 1.00 0.88 0.98 -
P/RPS 0.23 0.26 0.27 0.30 0.37 0.34 0.40 -30.82%
P/EPS 31.66 35.49 49.95 29.69 26.47 25.35 30.15 3.30%
EY 3.16 2.82 2.00 3.37 3.78 3.94 3.32 -3.23%
DY 0.00 0.00 0.00 12.13 5.40 6.14 5.51 -
P/NAPS 0.69 0.74 0.69 0.68 0.74 0.66 0.74 -4.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 -
Price 0.80 0.89 0.90 0.90 0.95 0.91 1.00 -
P/RPS 0.21 0.24 0.27 0.30 0.35 0.35 0.41 -35.95%
P/EPS 28.62 33.25 49.95 30.03 25.15 26.22 30.77 -4.71%
EY 3.49 3.01 2.00 3.33 3.98 3.81 3.25 4.85%
DY 0.00 0.00 0.00 12.00 5.68 5.93 5.40 -
P/NAPS 0.62 0.70 0.69 0.69 0.71 0.68 0.75 -11.90%

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