[SEEHUP] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -61.8%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 74,646 75,283 71,096 65,811 61,003 58,523 56,344 20.56%
PBT 1,544 2,579 2,905 2,183 2,852 2,263 2,144 -19.60%
Tax -1,517 -1,959 -1,850 -1,487 -738 -531 -510 106.41%
NP 27 620 1,055 696 2,114 1,732 1,634 -93.46%
-
NP to SH 27 620 1,055 696 1,822 1,440 1,342 -92.54%
-
Tax Rate 98.25% 75.96% 63.68% 68.12% 25.88% 23.46% 23.79% -
Total Cost 74,619 74,663 70,041 65,115 58,889 56,791 54,710 22.91%
-
Net Worth 46,319 47,108 47,204 45,952 47,365 25,013 24,936 50.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,401 1,401 1,401 1,401 - - - -
Div Payout % 5,192.51% 226.13% 132.89% 201.43% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 46,319 47,108 47,204 45,952 47,365 25,013 24,936 50.93%
NOSH 39,999 40,000 40,483 40,056 40,049 25,013 24,936 36.91%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.04% 0.82% 1.48% 1.06% 3.47% 2.96% 2.90% -
ROE 0.06% 1.32% 2.23% 1.51% 3.85% 5.76% 5.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 186.62 188.21 175.62 164.30 152.32 233.96 225.95 -11.93%
EPS 0.07 1.55 2.61 1.74 4.55 5.76 5.38 -94.42%
DPS 3.50 3.50 3.46 3.50 0.00 0.00 0.00 -
NAPS 1.158 1.1777 1.166 1.1472 1.1827 1.00 1.00 10.24%
Adjusted Per Share Value based on latest NOSH - 40,056
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 92.35 93.13 87.95 81.42 75.47 72.40 69.70 20.57%
EPS 0.03 0.77 1.31 0.86 2.25 1.78 1.66 -93.06%
DPS 1.73 1.73 1.73 1.73 0.00 0.00 0.00 -
NAPS 0.573 0.5828 0.584 0.5685 0.586 0.3094 0.3085 50.93%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.25 1.32 1.38 1.52 1.49 2.16 1.99 -
P/RPS 0.67 0.70 0.79 0.93 0.98 0.92 0.88 -16.57%
P/EPS 1,851.85 85.16 52.96 87.48 32.75 37.52 36.98 1248.95%
EY 0.05 1.17 1.89 1.14 3.05 2.67 2.70 -92.94%
DY 2.80 2.65 2.51 2.30 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.18 1.32 1.26 2.16 1.99 -33.39%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 29/08/02 29/05/02 27/02/02 29/11/01 27/08/01 -
Price 1.23 1.29 1.33 1.49 1.48 1.44 2.22 -
P/RPS 0.66 0.69 0.76 0.91 0.97 0.62 0.98 -23.11%
P/EPS 1,822.22 83.23 51.04 85.75 32.53 25.01 41.25 1141.04%
EY 0.05 1.20 1.96 1.17 3.07 4.00 2.42 -92.41%
DY 2.85 2.71 2.60 2.35 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 1.14 1.30 1.25 1.44 2.22 -38.82%

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