[SEEHUP] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 39.78%
YoY- -47.37%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 120,411 110,411 104,994 98,463 95,027 96,342 98,543 14.25%
PBT 2,445 3,118 2,872 2,308 711 -132 1,684 28.13%
Tax -1,214 -950 -851 -1,056 -476 -253 -711 42.71%
NP 1,231 2,168 2,021 1,252 235 -385 973 16.92%
-
NP to SH 1,216 1,529 1,391 1,300 930 834 2,172 -32.00%
-
Tax Rate 49.65% 30.47% 29.63% 45.75% 66.95% - 42.22% -
Total Cost 119,180 108,243 102,973 97,211 94,792 96,727 97,570 14.22%
-
Net Worth 53,014 54,343 53,632 53,068 53,070 53,323 53,534 -0.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,350 2,160 2,160 2,160 1,453 1,453 1,453 107.30%
Div Payout % 357.79% 141.27% 155.28% 166.15% 156.30% 174.29% 66.92% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 53,014 54,343 53,632 53,068 53,070 53,323 53,534 -0.64%
NOSH 40,568 40,476 40,075 40,000 40,119 40,000 40,181 0.63%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.02% 1.96% 1.92% 1.27% 0.25% -0.40% 0.99% -
ROE 2.29% 2.81% 2.59% 2.45% 1.75% 1.56% 4.06% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 296.81 272.78 261.99 246.16 236.86 240.86 245.24 13.52%
EPS 3.00 3.78 3.47 3.25 2.32 2.09 5.41 -32.43%
DPS 10.80 5.40 5.40 5.40 3.60 3.60 3.60 107.59%
NAPS 1.3068 1.3426 1.3383 1.3267 1.3228 1.3331 1.3323 -1.27%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 148.96 136.59 129.89 121.81 117.56 119.19 121.91 14.25%
EPS 1.50 1.89 1.72 1.61 1.15 1.03 2.69 -32.18%
DPS 5.38 2.67 2.67 2.67 1.80 1.80 1.80 107.08%
NAPS 0.6558 0.6723 0.6635 0.6565 0.6565 0.6597 0.6623 -0.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.89 1.00 0.88 0.98 0.99 0.89 0.90 -
P/RPS 0.30 0.37 0.34 0.40 0.42 0.37 0.37 -13.01%
P/EPS 29.69 26.47 25.35 30.15 42.71 42.69 16.65 46.89%
EY 3.37 3.78 3.94 3.32 2.34 2.34 6.01 -31.92%
DY 12.13 5.40 6.14 5.51 3.64 4.04 4.00 109.08%
P/NAPS 0.68 0.74 0.66 0.74 0.75 0.67 0.68 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.90 0.95 0.91 1.00 0.93 1.00 0.86 -
P/RPS 0.30 0.35 0.35 0.41 0.39 0.42 0.35 -9.74%
P/EPS 30.03 25.15 26.22 30.77 40.12 47.96 15.91 52.55%
EY 3.33 3.98 3.81 3.25 2.49 2.09 6.29 -34.48%
DY 12.00 5.68 5.93 5.40 3.87 3.60 4.19 101.28%
P/NAPS 0.69 0.71 0.68 0.75 0.70 0.75 0.65 4.05%

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