[SEEHUP] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -95.65%
YoY- -98.52%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 82,893 80,172 69,935 74,646 61,003 53,652 26,326 -1.21%
PBT 88 2,220 2,641 1,544 2,852 4,294 3,495 3.99%
Tax -269 -801 -782 -1,517 -738 -1,177 -1,008 1.41%
NP -181 1,419 1,859 27 2,114 3,117 2,487 -
-
NP to SH 290 1,419 1,859 27 1,822 3,117 2,487 2.31%
-
Tax Rate 305.68% 36.08% 29.61% 98.25% 25.88% 27.41% 28.84% -
Total Cost 83,074 78,753 68,076 74,619 58,889 50,535 23,839 -1.31%
-
Net Worth 53,368 46,879 45,184 46,319 47,365 24,999 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,169 1,508 1,400 1,401 - 1,748 - -100.00%
Div Payout % 748.15% 106.30% 75.31% 5,192.51% - 56.10% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 53,368 46,879 45,184 46,319 47,365 24,999 0 -100.00%
NOSH 40,000 39,857 39,919 39,999 40,049 24,999 24,981 -0.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -0.22% 1.77% 2.66% 0.04% 3.47% 5.81% 9.45% -
ROE 0.54% 3.03% 4.11% 0.06% 3.85% 12.47% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 207.23 201.15 175.19 186.62 152.32 214.61 105.38 -0.71%
EPS 0.73 3.56 4.66 0.07 4.55 12.47 9.96 2.81%
DPS 5.40 3.75 3.50 3.50 0.00 7.00 0.00 -100.00%
NAPS 1.3342 1.1762 1.1319 1.158 1.1827 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 102.55 99.18 86.52 92.35 75.47 66.37 32.57 -1.21%
EPS 0.36 1.76 2.30 0.03 2.25 3.86 3.08 2.30%
DPS 2.68 1.87 1.73 1.73 0.00 2.16 0.00 -100.00%
NAPS 0.6602 0.58 0.559 0.573 0.586 0.3093 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.05 1.20 1.15 1.25 1.49 2.54 0.00 -
P/RPS 0.51 0.60 0.66 0.67 0.98 1.18 0.00 -100.00%
P/EPS 144.83 33.71 24.69 1,851.85 32.75 20.37 0.00 -100.00%
EY 0.69 2.97 4.05 0.05 3.05 4.91 0.00 -100.00%
DY 5.14 3.13 3.04 2.80 0.00 2.76 0.00 -100.00%
P/NAPS 0.79 1.02 1.02 1.08 1.26 2.54 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 25/02/05 27/02/04 28/02/03 27/02/02 27/02/01 - -
Price 0.98 1.15 1.22 1.23 1.48 2.17 0.00 -
P/RPS 0.47 0.57 0.70 0.66 0.97 1.01 0.00 -100.00%
P/EPS 135.17 32.30 26.20 1,822.22 32.53 17.40 0.00 -100.00%
EY 0.74 3.10 3.82 0.05 3.07 5.75 0.00 -100.00%
DY 5.51 3.26 2.87 2.85 0.00 3.23 0.00 -100.00%
P/NAPS 0.73 0.98 1.08 1.06 1.25 2.17 0.00 -100.00%

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