[SEEHUP] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -15.86%
YoY- 40.78%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 121,536 95,640 81,478 82,034 71,670 73,044 65,811 10.75%
PBT 6,662 2,050 -959 3,152 2,151 2,238 2,184 20.40%
Tax -1,038 -455 -512 -960 -594 -1,024 -1,487 -5.80%
NP 5,624 1,595 -1,471 2,192 1,557 1,214 697 41.57%
-
NP to SH 4,857 558 -983 2,192 1,557 1,214 697 38.16%
-
Tax Rate 15.58% 22.20% - 30.46% 27.62% 45.76% 68.09% -
Total Cost 115,912 94,045 82,949 79,842 70,113 71,830 65,114 10.07%
-
Net Worth 51,532 48,444 48,689 51,236 46,179 45,683 45,953 1.92%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 2,526 1,445 1,084 2,166 1,499 1,402 - -
Div Payout % 52.03% 258.97% 0.00% 98.86% 96.34% 115.51% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 51,532 48,444 48,689 51,236 46,179 45,683 45,953 1.92%
NOSH 40,109 40,139 40,163 40,128 39,999 40,066 40,057 0.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.63% 1.67% -1.81% 2.67% 2.17% 1.66% 1.06% -
ROE 9.43% 1.15% -2.02% 4.28% 3.37% 2.66% 1.52% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 303.01 238.27 202.87 204.43 179.18 182.31 164.29 10.73%
EPS 12.11 1.39 -2.45 5.46 3.88 3.03 1.74 38.13%
DPS 6.30 3.60 2.70 5.40 3.75 3.50 0.00 -
NAPS 1.2848 1.2069 1.2123 1.2768 1.1545 1.1402 1.1472 1.90%
Adjusted Per Share Value based on latest NOSH - 40,178
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 150.35 118.32 100.80 101.49 88.66 90.36 81.42 10.75%
EPS 6.01 0.69 -1.22 2.71 1.93 1.50 0.86 38.22%
DPS 3.13 1.79 1.34 2.68 1.86 1.73 0.00 -
NAPS 0.6375 0.5993 0.6023 0.6339 0.5713 0.5652 0.5685 1.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.06 1.00 0.96 1.13 1.20 1.20 1.52 -
P/RPS 0.35 0.42 0.47 0.55 0.67 0.66 0.93 -15.01%
P/EPS 8.75 71.94 -39.22 20.69 30.83 39.60 87.36 -31.82%
EY 11.42 1.39 -2.55 4.83 3.24 2.52 1.14 46.77%
DY 5.94 3.60 2.81 4.78 3.13 2.92 0.00 -
P/NAPS 0.83 0.83 0.79 0.89 1.04 1.05 1.32 -7.43%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 29/05/07 14/06/06 27/05/05 28/05/04 30/05/03 29/05/02 -
Price 1.00 0.95 0.98 1.05 1.15 1.17 1.49 -
P/RPS 0.33 0.40 0.48 0.51 0.64 0.64 0.91 -15.54%
P/EPS 8.26 68.34 -40.04 19.22 29.54 38.61 85.63 -32.25%
EY 12.11 1.46 -2.50 5.20 3.38 2.59 1.17 47.57%
DY 6.30 3.79 2.76 5.14 3.26 2.99 0.00 -
P/NAPS 0.78 0.79 0.81 0.82 1.00 1.03 1.30 -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