[SEEHUP] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 0.44%
YoY- 80.82%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 81,891 87,596 84,134 94,181 131,655 135,320 98,287 -2.99%
PBT 11,756 1,998 334 -2,787 -13,349 1,119 2,133 32.87%
Tax -420 -991 -252 -587 -682 -919 -919 -12.22%
NP 11,336 1,007 82 -3,374 -14,031 200 1,214 45.06%
-
NP to SH 11,072 411 276 -2,116 -11,033 734 1,233 44.12%
-
Tax Rate 3.57% 49.60% 75.45% - - 82.13% 43.08% -
Total Cost 70,555 86,589 84,052 97,555 145,686 135,120 97,073 -5.17%
-
Net Worth 68,582 58,941 54,949 63,213 46,508 52,378 53,163 4.33%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,337 - - - - - 2,166 1.27%
Div Payout % 21.12% - - - - - 175.72% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 68,582 58,941 54,949 63,213 46,508 52,378 53,163 4.33%
NOSH 51,952 51,392 47,903 51,464 41,264 40,331 40,123 4.39%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.84% 1.15% 0.10% -3.58% -10.66% 0.15% 1.24% -
ROE 16.14% 0.70% 0.50% -3.35% -23.72% 1.40% 2.32% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 157.63 170.45 175.63 183.00 319.05 335.52 244.96 -7.07%
EPS 21.31 0.79 0.53 -4.82 -26.74 1.82 3.07 38.07%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 5.40 -2.99%
NAPS 1.3201 1.1469 1.1471 1.2283 1.1271 1.2987 1.325 -0.06%
Adjusted Per Share Value based on latest NOSH - 51,464
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 101.31 108.37 104.08 116.51 162.87 167.41 121.59 -2.99%
EPS 13.70 0.51 0.34 -2.62 -13.65 0.91 1.53 44.05%
DPS 2.89 0.00 0.00 0.00 0.00 0.00 2.68 1.26%
NAPS 0.8484 0.7292 0.6798 0.782 0.5754 0.648 0.6577 4.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.12 0.91 0.71 0.58 0.81 0.90 0.98 -
P/RPS 0.71 0.53 0.40 0.32 0.25 0.27 0.40 10.02%
P/EPS 5.26 113.79 123.23 -14.11 -3.03 49.45 31.89 -25.92%
EY 19.03 0.88 0.81 -7.09 -33.01 2.02 3.14 34.98%
DY 4.02 0.00 0.00 0.00 0.00 0.00 5.51 -5.11%
P/NAPS 0.85 0.79 0.62 0.47 0.72 0.69 0.74 2.33%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 30/05/14 31/05/13 30/05/12 31/05/11 27/05/10 -
Price 1.02 1.15 0.79 0.60 0.78 0.90 1.00 -
P/RPS 0.65 0.67 0.45 0.33 0.24 0.27 0.41 7.97%
P/EPS 4.79 143.80 137.11 -14.59 -2.92 49.45 32.54 -27.31%
EY 20.89 0.70 0.73 -6.85 -34.28 2.02 3.07 37.61%
DY 4.41 0.00 0.00 0.00 0.00 0.00 5.40 -3.31%
P/NAPS 0.77 1.00 0.69 0.49 0.69 0.69 0.75 0.43%

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