[SEEHUP] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 113.5%
YoY- -96.37%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 120,834 132,580 94,386 84,354 87,260 73,546 79,112 7.30%
PBT 5,628 8,666 1,912 380 6,772 4,260 4,828 2.58%
Tax -1,762 -2,278 -856 -680 -2,306 -1,066 -2,384 -4.90%
NP 3,866 6,388 1,056 -300 4,466 3,194 2,444 7.93%
-
NP to SH 4,220 4,424 146 162 4,466 3,194 2,444 9.52%
-
Tax Rate 31.31% 26.29% 44.77% 178.95% 34.05% 25.02% 49.38% -
Total Cost 116,968 126,192 93,330 84,654 82,794 70,352 76,668 7.28%
-
Net Worth 53,644 50,863 49,238 47,960 48,516 45,816 47,146 2.17%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 2,167 - - 4,465 - - -
Div Payout % - 49.00% - - 100.00% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 53,644 50,863 49,238 47,960 48,516 45,816 47,146 2.17%
NOSH 40,114 40,145 40,555 40,499 40,089 40,025 40,032 0.03%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.20% 4.82% 1.12% -0.36% 5.12% 4.34% 3.09% -
ROE 7.87% 8.70% 0.30% 0.34% 9.21% 6.97% 5.18% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 301.23 330.25 232.73 208.28 217.66 183.75 197.62 7.27%
EPS 10.52 11.02 0.36 0.40 11.14 7.98 6.10 9.49%
DPS 0.00 5.40 0.00 0.00 11.14 0.00 0.00 -
NAPS 1.3373 1.267 1.2141 1.1842 1.2102 1.1447 1.1777 2.13%
Adjusted Per Share Value based on latest NOSH - 40,105
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 149.49 164.02 116.77 104.36 107.95 90.98 97.87 7.30%
EPS 5.22 5.47 0.18 0.20 5.52 3.95 3.02 9.54%
DPS 0.00 2.68 0.00 0.00 5.52 0.00 0.00 -
NAPS 0.6636 0.6292 0.6091 0.5933 0.6002 0.5668 0.5833 2.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.08 1.17 0.90 1.14 1.10 1.08 1.32 -
P/RPS 0.36 0.35 0.39 0.55 0.51 0.59 0.67 -9.82%
P/EPS 10.27 10.62 250.00 285.00 9.87 13.53 21.62 -11.65%
EY 9.74 9.42 0.40 0.35 10.13 7.39 4.62 13.22%
DY 0.00 4.62 0.00 0.00 10.13 0.00 0.00 -
P/NAPS 0.81 0.92 0.74 0.96 0.91 0.94 1.12 -5.25%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 28/11/06 29/11/05 26/11/04 28/11/03 29/11/02 -
Price 0.88 1.23 0.89 1.01 1.06 1.15 1.29 -
P/RPS 0.29 0.37 0.38 0.48 0.49 0.63 0.65 -12.57%
P/EPS 8.37 11.16 247.22 252.50 9.52 14.41 21.13 -14.28%
EY 11.95 8.96 0.40 0.40 10.51 6.94 4.73 16.68%
DY 0.00 4.39 0.00 0.00 10.51 0.00 0.00 -
P/NAPS 0.66 0.97 0.73 0.85 0.88 1.00 1.10 -8.15%

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