[SEEHUP] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -104.2%
YoY- 94.27%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 27,288 28,002 21,885 22,001 19,689 18,043 17,048 8.14%
PBT 312 799 862 -129 -261 926 215 6.39%
Tax -34 -83 -307 -127 -18 -431 9 -
NP 278 716 555 -256 -279 495 224 3.66%
-
NP to SH 574 878 284 -16 -279 495 224 16.96%
-
Tax Rate 10.90% 10.39% 35.61% - - 46.54% -4.19% -
Total Cost 27,010 27,286 21,330 22,257 19,968 17,548 16,824 8.20%
-
Net Worth 53,169 51,673 48,848 53,368 46,879 45,184 46,319 2.32%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 1,082 - - - - - -
Div Payout % - 123.29% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 53,169 51,673 48,848 53,368 46,879 45,184 46,319 2.32%
NOSH 40,139 40,091 40,000 40,000 39,857 39,919 39,999 0.05%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.02% 2.56% 2.54% -1.16% -1.42% 2.74% 1.31% -
ROE 1.08% 1.70% 0.58% -0.03% -0.60% 1.10% 0.48% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 67.98 69.85 54.71 55.00 49.40 45.20 42.62 8.08%
EPS 1.43 2.19 0.71 -0.04 -0.70 1.24 0.56 16.89%
DPS 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3246 1.2889 1.2212 1.3342 1.1762 1.1319 1.158 2.26%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 33.76 34.64 27.07 27.22 24.36 22.32 21.09 8.14%
EPS 0.71 1.09 0.35 -0.02 -0.35 0.61 0.28 16.75%
DPS 0.00 1.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6578 0.6393 0.6043 0.6602 0.58 0.559 0.573 2.32%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.95 1.20 0.98 1.05 1.20 1.15 1.25 -
P/RPS 1.40 1.72 1.79 1.91 2.43 2.54 2.93 -11.57%
P/EPS 66.43 54.79 138.03 -2,625.00 -171.43 92.74 223.21 -18.27%
EY 1.51 1.82 0.72 -0.04 -0.58 1.08 0.45 22.33%
DY 0.00 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.93 0.80 0.79 1.02 1.02 1.08 -6.52%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 27/02/07 23/02/06 25/02/05 27/02/04 28/02/03 -
Price 0.95 1.18 0.93 0.98 1.15 1.22 1.23 -
P/RPS 1.40 1.69 1.70 1.78 2.33 2.70 2.89 -11.36%
P/EPS 66.43 53.88 130.99 -2,450.00 -164.29 98.39 219.64 -18.05%
EY 1.51 1.86 0.76 -0.04 -0.61 1.02 0.46 21.88%
DY 0.00 2.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.92 0.76 0.73 0.98 1.08 1.06 -6.23%

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