[SEEHUP] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -12.67%
YoY- 44.78%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 92,104 85,570 84,425 73,088 75,472 63,692 53,657 9.41%
PBT 2,424 81 4,166 4,073 3,504 4,358 3,632 -6.51%
Tax -980 -622 -1,561 -1,284 -1,577 -1,540 -1,116 -2.14%
NP 1,444 -541 2,605 2,789 1,926 2,818 2,516 -8.83%
-
NP to SH 476 86 2,605 2,789 1,926 2,818 2,516 -24.22%
-
Tax Rate 40.43% 767.90% 37.47% 31.52% 45.01% 35.34% 30.73% -
Total Cost 90,660 86,111 81,820 70,298 73,545 60,873 51,141 10.00%
-
Net Worth 48,985 54,201 47,192 45,275 46,352 47,352 49,617 -0.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 48,985 54,201 47,192 45,275 46,352 47,352 49,617 -0.21%
NOSH 40,112 40,624 40,123 39,999 40,027 40,037 25,026 8.17%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.57% -0.63% 3.09% 3.82% 2.55% 4.43% 4.69% -
ROE 0.97% 0.16% 5.52% 6.16% 4.16% 5.95% 5.07% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 229.62 210.64 210.42 182.72 188.55 159.08 214.40 1.14%
EPS 1.19 0.21 6.49 6.97 4.81 7.04 10.05 -29.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2212 1.3342 1.1762 1.1319 1.158 1.1827 1.9826 -7.75%
Adjusted Per Share Value based on latest NOSH - 39,919
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 113.94 105.86 104.44 90.42 93.37 78.79 66.38 9.41%
EPS 0.59 0.11 3.22 3.45 2.38 3.49 3.11 -24.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.606 0.6705 0.5838 0.5601 0.5734 0.5858 0.6138 -0.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.98 1.05 1.20 1.15 1.25 1.49 2.54 -
P/RPS 0.43 0.50 0.57 0.63 0.66 0.94 1.18 -15.47%
P/EPS 82.58 492.19 18.48 16.49 25.97 21.16 25.27 21.80%
EY 1.21 0.20 5.41 6.06 3.85 4.72 3.96 -17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 1.02 1.02 1.08 1.26 1.28 -7.53%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 25/02/05 27/02/04 28/02/03 27/02/02 27/02/01 -
Price 0.93 0.98 1.15 1.22 1.23 1.48 2.17 -
P/RPS 0.41 0.47 0.55 0.67 0.65 0.93 1.01 -13.94%
P/EPS 78.37 459.38 17.71 17.50 25.55 21.02 21.58 23.96%
EY 1.28 0.22 5.65 5.72 3.91 4.76 4.63 -19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.98 1.08 1.06 1.25 1.09 -5.83%

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