[SEEHUP] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 29.59%
YoY- 93.33%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 83,922 87,914 81,472 90,773 94,405 157,033 110,411 -4.46%
PBT 11,801 1,514 1,312 -539 -16,696 1,544 3,118 24.81%
Tax -132 -974 -531 -796 -203 -1,401 -950 -28.01%
NP 11,669 540 781 -1,335 -16,899 143 2,168 32.34%
-
NP to SH 11,475 -101 567 -890 -13,339 1,164 1,529 39.88%
-
Tax Rate 1.12% 64.33% 40.47% - - 90.74% 30.47% -
Total Cost 72,253 87,374 80,691 92,108 111,304 156,890 108,243 -6.50%
-
Net Worth 68,315 59,056 60,175 58,683 39,376 53,348 54,343 3.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,507 - - - - - 2,160 2.51%
Div Payout % 21.85% - - - - - 141.27% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 68,315 59,056 60,175 58,683 39,376 53,348 54,343 3.88%
NOSH 51,959 51,020 52,380 48,101 41,202 41,636 40,476 4.24%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.90% 0.61% 0.96% -1.47% -17.90% 0.09% 1.96% -
ROE 16.80% -0.17% 0.94% -1.52% -33.88% 2.18% 2.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 161.52 172.31 155.54 188.71 229.13 377.15 272.78 -8.35%
EPS 22.08 -0.20 1.08 -1.85 -32.37 2.80 3.78 34.16%
DPS 4.83 0.00 0.00 0.00 0.00 0.00 5.40 -1.84%
NAPS 1.3148 1.1575 1.1488 1.22 0.9557 1.2813 1.3426 -0.34%
Adjusted Per Share Value based on latest NOSH - 48,101
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.82 108.76 100.79 112.30 116.79 194.27 136.59 -4.46%
EPS 14.20 -0.12 0.70 -1.10 -16.50 1.44 1.89 39.90%
DPS 3.10 0.00 0.00 0.00 0.00 0.00 2.67 2.51%
NAPS 0.8451 0.7306 0.7444 0.726 0.4871 0.66 0.6723 3.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.00 1.08 0.90 0.66 0.92 0.885 1.00 -
P/RPS 0.62 0.63 0.58 0.35 0.40 0.23 0.37 8.97%
P/EPS 4.53 -545.56 83.14 -35.67 -2.84 31.66 26.47 -25.46%
EY 22.08 -0.18 1.20 -2.80 -35.19 3.16 3.78 34.16%
DY 4.83 0.00 0.00 0.00 0.00 0.00 5.40 -1.84%
P/NAPS 0.76 0.93 0.78 0.54 0.96 0.69 0.74 0.44%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 28/11/14 29/11/13 30/11/12 29/11/11 30/11/10 -
Price 1.04 1.13 0.735 0.80 0.96 0.80 0.95 -
P/RPS 0.64 0.66 0.47 0.42 0.42 0.21 0.35 10.57%
P/EPS 4.71 -570.82 67.90 -43.24 -2.97 28.62 25.15 -24.34%
EY 21.24 -0.18 1.47 -2.31 -33.72 3.49 3.98 32.16%
DY 4.64 0.00 0.00 0.00 0.00 0.00 5.68 -3.31%
P/NAPS 0.79 0.98 0.64 0.66 1.00 0.62 0.71 1.79%

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