[SEEHUP] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 56.5%
YoY- 95.38%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 20,718 22,937 21,030 25,316 25,011 35,973 25,973 -3.69%
PBT 12,788 693 297 -497 -7,201 482 1,155 49.26%
Tax -1,157 -584 -202 -154 -101 -521 -257 28.48%
NP 11,631 109 95 -651 -7,302 -39 898 53.21%
-
NP to SH 11,702 -143 178 -328 -7,100 357 670 61.04%
-
Tax Rate 9.05% 84.27% 68.01% - - 108.09% 22.25% -
Total Cost 9,087 22,828 20,935 25,967 32,313 36,012 25,075 -15.55%
-
Net Worth 71,052 58,527 59,100 43,808 45,786 53,014 53,070 4.98%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 2,190 - -
Div Payout % - - - - - 613.64% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 71,052 58,527 59,100 43,808 45,786 53,014 53,070 4.98%
NOSH 51,279 51,071 48,108 51,464 41,279 40,568 40,119 4.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 56.14% 0.48% 0.45% -2.57% -29.20% -0.11% 3.46% -
ROE 16.47% -0.24% 0.30% -0.75% -15.51% 0.67% 1.26% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 40.40 44.91 43.71 59.68 60.59 88.67 64.74 -7.55%
EPS 22.82 -0.28 0.37 -0.77 -17.20 0.88 1.67 54.58%
DPS 0.00 0.00 0.00 0.00 0.00 5.40 0.00 -
NAPS 1.3856 1.146 1.2285 1.0328 1.1092 1.3068 1.3228 0.77%
Adjusted Per Share Value based on latest NOSH - 51,464
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.63 28.38 26.02 31.32 30.94 44.50 32.13 -3.69%
EPS 14.48 -0.18 0.22 -0.41 -8.78 0.44 0.83 61.01%
DPS 0.00 0.00 0.00 0.00 0.00 2.71 0.00 -
NAPS 0.879 0.7241 0.7311 0.542 0.5664 0.6558 0.6565 4.98%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.15 0.72 0.79 0.65 0.80 0.89 0.99 -
P/RPS 2.85 1.60 1.81 1.09 1.32 1.00 1.53 10.91%
P/EPS 5.04 -257.14 213.51 -84.06 -4.65 101.14 59.28 -33.67%
EY 19.84 -0.39 0.47 -1.19 -21.50 0.99 1.69 50.72%
DY 0.00 0.00 0.00 0.00 0.00 6.07 0.00 -
P/NAPS 0.83 0.63 0.64 0.63 0.72 0.68 0.75 1.70%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.25 0.995 0.73 0.585 0.90 0.90 0.93 -
P/RPS 3.09 2.22 1.67 0.98 1.49 1.01 1.44 13.56%
P/EPS 5.48 -355.36 197.30 -75.65 -5.23 102.27 55.69 -32.04%
EY 18.26 -0.28 0.51 -1.32 -19.11 0.98 1.80 47.10%
DY 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.90 0.87 0.59 0.57 0.81 0.69 0.70 4.27%

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