[SEEHUP] YoY TTM 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- -96.6%
YoY- -98.77%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 116,827 115,039 86,541 80,581 78,526 68,940 75,283 7.59%
PBT 5,044 5,439 -194 -44 3,407 1,930 2,579 11.81%
Tax -783 -1,061 -600 -160 -1,214 -342 -1,959 -14.16%
NP 4,261 4,378 -794 -204 2,193 1,588 620 37.84%
-
NP to SH 4,651 2,101 -992 27 2,193 1,588 620 39.87%
-
Tax Rate 15.52% 19.51% - - 35.63% 17.72% 75.96% -
Total Cost 112,566 110,661 87,335 80,785 76,333 67,352 74,663 7.07%
-
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 2,525 2,533 1,085 2,169 1,508 1,400 1,401 10.30%
Div Payout % 54.29% 120.59% 0.00% 8,035.71% 68.78% 88.16% 226.13% -
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 3.65% 3.81% -0.92% -0.25% 2.79% 2.30% 0.82% -
ROE 8.66% 4.13% -2.05% 0.06% 4.51% 3.47% 1.32% -
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 290.79 286.33 217.53 200.92 195.46 172.35 188.21 7.51%
EPS 11.58 5.23 -2.49 0.07 5.46 3.97 1.55 39.77%
DPS 6.30 6.30 2.73 5.40 3.75 3.50 3.50 10.28%
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 144.53 142.32 107.06 99.69 97.15 85.29 93.13 7.59%
EPS 5.75 2.60 -1.23 0.03 2.71 1.96 0.77 39.76%
DPS 3.12 3.13 1.34 2.68 1.87 1.73 1.73 10.31%
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 0.37 0.41 0.41 0.57 0.56 0.63 0.70 -10.07%
P/EPS 9.33 22.37 -36.09 1,693.33 20.15 27.20 85.16 -30.80%
EY 10.72 4.47 -2.77 0.06 4.96 3.68 1.17 44.60%
DY 5.83 5.38 3.03 4.74 3.41 3.24 2.65 14.02%
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 0.30 0.43 0.41 0.50 0.54 0.67 0.69 -12.95%
P/EPS 7.60 23.52 -35.69 1,500.23 19.42 28.97 83.23 -32.87%
EY 13.16 4.25 -2.80 0.07 5.15 3.45 1.20 49.00%
DY 7.16 5.12 3.06 5.35 3.54 3.04 2.71 17.56%
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