[SEEHUP] YoY 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- 227.0%
YoY- -66.84%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
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 29,041 32,801 23,977 21,836 22,194 19,427 19,591 6.77%
PBT 1,938 2,262 695 520 1,641 1,379 976 12.09%
Tax -493 -574 -228 -213 -492 -423 -508 -0.49%
NP 1,445 1,688 467 307 1,149 956 468 20.65%
-
NP to SH 1,370 1,362 183 381 1,149 956 468 19.58%
-
Tax Rate 25.44% 25.38% 32.81% 40.96% 29.98% 30.67% 52.05% -
Total Cost 27,596 31,113 23,510 21,529 21,045 18,471 19,123 6.29%
-
Net Worth 53,727 50,904 48,300 47,492 48,619 45,787 47,108 2.21%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 1,084 - - 1,148 - - -
Div Payout % - 79.65% - - 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 53,727 50,904 48,300 47,492 48,619 45,787 47,108 2.21%
NOSH 40,175 40,176 39,782 40,105 40,174 39,999 40,000 0.07%
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 4.98% 5.15% 1.95% 1.41% 5.18% 4.92% 2.39% -
ROE 2.55% 2.68% 0.38% 0.80% 2.36% 2.09% 0.99% -
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 72.28 81.64 60.27 54.45 55.24 48.57 48.98 6.69%
EPS 3.41 3.39 0.46 0.95 2.86 2.39 1.17 19.49%
DPS 0.00 2.70 0.00 0.00 2.86 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 35.93 40.58 29.66 27.01 27.46 24.03 24.24 6.77%
EPS 1.69 1.68 0.23 0.47 1.42 1.18 0.58 19.49%
DPS 0.00 1.34 0.00 0.00 1.42 0.00 0.00 -
NAPS 0.6647 0.6297 0.5975 0.5875 0.6015 0.5664 0.5828 2.21%
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 1.49 1.43 1.49 2.09 1.99 2.22 2.70 -9.42%
P/EPS 31.67 34.51 195.65 120.00 38.46 45.19 112.82 -19.06%
EY 3.16 2.90 0.51 0.83 2.60 2.21 0.89 23.49%
DY 0.00 2.31 0.00 0.00 2.60 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 1.22 1.51 1.48 1.86 1.92 2.37 2.63 -12.00%
P/EPS 25.81 36.28 193.48 106.32 37.06 48.12 110.26 -21.47%
EY 3.88 2.76 0.52 0.94 2.70 2.08 0.91 27.31%
DY 0.00 2.20 0.00 0.00 2.70 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