[SEEHUP] YoY Cumulative 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- 127.0%
YoY- -96.37%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 60,417 66,290 47,193 42,177 43,630 36,773 39,556 7.30%
PBT 2,814 4,333 956 190 3,386 2,130 2,414 2.58%
Tax -881 -1,139 -428 -340 -1,153 -533 -1,192 -4.90%
NP 1,933 3,194 528 -150 2,233 1,597 1,222 7.93%
-
NP to SH 2,110 2,212 73 81 2,233 1,597 1,222 9.52%
-
Tax Rate 31.31% 26.29% 44.77% 178.95% 34.05% 25.02% 49.38% -
Total Cost 58,484 63,096 46,665 42,327 41,397 35,176 38,334 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 - 1,083 - - 2,232 - - -
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 3.93% 4.35% 0.15% 0.17% 4.60% 3.49% 2.59% -
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 150.61 165.13 116.37 104.14 108.83 91.87 98.81 7.27%
EPS 5.26 5.51 0.18 0.20 5.57 3.99 3.05 9.49%
DPS 0.00 2.70 0.00 0.00 5.57 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 74.74 82.01 58.38 52.18 53.98 45.49 48.94 7.30%
EPS 2.61 2.74 0.09 0.10 2.76 1.98 1.51 9.54%
DPS 0.00 1.34 0.00 0.00 2.76 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 0.72 0.71 0.77 1.09 1.01 1.18 1.34 -9.82%
P/EPS 20.53 21.23 500.00 570.00 19.75 27.07 43.24 -11.66%
EY 4.87 4.71 0.20 0.18 5.06 3.69 2.31 13.22%
DY 0.00 2.31 0.00 0.00 5.06 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 0.58 0.74 0.76 0.97 0.97 1.25 1.31 -12.68%
P/EPS 16.73 22.32 494.44 505.00 19.03 28.82 42.26 -14.29%
EY 5.98 4.48 0.20 0.20 5.25 3.47 2.37 16.66%
DY 0.00 2.20 0.00 0.00 5.25 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