[SEEHUP] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -61.6%
YoY- -82.07%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 94,405 157,033 110,411 96,342 116,827 115,039 86,541 1.45%
PBT -16,696 1,544 3,118 -132 5,044 5,439 -194 109.97%
Tax -203 -1,401 -950 -253 -783 -1,061 -600 -16.51%
NP -16,899 143 2,168 -385 4,261 4,378 -794 66.39%
-
NP to SH -13,339 1,164 1,529 834 4,651 2,101 -992 54.14%
-
Tax Rate - 90.74% 30.47% - 15.52% 19.51% - -
Total Cost 111,304 156,890 108,243 96,727 112,566 110,661 87,335 4.12%
-
Net Worth 39,376 53,348 54,343 53,323 53,727 50,904 48,300 -3.34%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,160 1,453 2,525 2,533 1,085 -
Div Payout % - - 141.27% 174.29% 54.29% 120.59% 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 39,376 53,348 54,343 53,323 53,727 50,904 48,300 -3.34%
NOSH 41,202 41,636 40,476 40,000 40,175 40,176 39,782 0.58%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -17.90% 0.09% 1.96% -0.40% 3.65% 3.81% -0.92% -
ROE -33.88% 2.18% 2.81% 1.56% 8.66% 4.13% -2.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 229.13 377.15 272.78 240.86 290.79 286.33 217.53 0.86%
EPS -32.37 2.80 3.78 2.09 11.58 5.23 -2.49 53.28%
DPS 0.00 0.00 5.40 3.60 6.30 6.30 2.73 -
NAPS 0.9557 1.2813 1.3426 1.3331 1.3373 1.267 1.2141 -3.90%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 120.75 200.86 141.22 123.23 149.43 147.14 110.69 1.45%
EPS -17.06 1.49 1.96 1.07 5.95 2.69 -1.27 54.11%
DPS 0.00 0.00 2.76 1.86 3.23 3.24 1.39 -
NAPS 0.5037 0.6824 0.6951 0.6821 0.6872 0.6511 0.6178 -3.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.885 1.00 0.89 1.08 1.17 0.90 -
P/RPS 0.40 0.23 0.37 0.37 0.37 0.41 0.41 -0.41%
P/EPS -2.84 31.66 26.47 42.69 9.33 22.37 -36.09 -34.51%
EY -35.19 3.16 3.78 2.34 10.72 4.47 -2.77 52.69%
DY 0.00 0.00 5.40 4.04 5.83 5.38 3.03 -
P/NAPS 0.96 0.69 0.74 0.67 0.81 0.92 0.74 4.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 30/11/10 30/11/09 28/11/08 29/11/07 28/11/06 -
Price 0.96 0.80 0.95 1.00 0.88 1.23 0.89 -
P/RPS 0.42 0.21 0.35 0.42 0.30 0.43 0.41 0.40%
P/EPS -2.97 28.62 25.15 47.96 7.60 23.52 -35.69 -33.90%
EY -33.72 3.49 3.98 2.09 13.16 4.25 -2.80 51.34%
DY 0.00 0.00 5.68 3.60 7.16 5.12 3.06 -
P/NAPS 1.00 0.62 0.71 0.75 0.66 0.97 0.73 5.38%

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