[SEEHUP] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 30.24%
YoY- -338.62%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 95,027 116,113 121,156 86,425 82,893 80,172 69,935 5.23%
PBT 711 4,557 5,376 797 88 2,220 2,641 -19.62%
Tax -476 -734 -837 -780 -269 -801 -782 -7.93%
NP 235 3,823 4,539 17 -181 1,419 1,859 -29.13%
-
NP to SH 930 4,347 2,695 -692 290 1,419 1,859 -10.89%
-
Tax Rate 66.95% 16.11% 15.57% 97.87% 305.68% 36.08% 29.61% -
Total Cost 94,792 112,290 116,617 86,408 83,074 78,753 68,076 5.66%
-
Net Worth 53,070 53,169 51,673 48,848 53,368 46,879 45,184 2.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,453 1,442 3,616 1,085 2,169 1,508 1,400 0.62%
Div Payout % 156.30% 33.19% 134.18% 0.00% 748.15% 106.30% 75.31% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 53,070 53,169 51,673 48,848 53,368 46,879 45,184 2.71%
NOSH 40,119 40,139 40,091 40,000 40,000 39,857 39,919 0.08%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.25% 3.29% 3.75% 0.02% -0.22% 1.77% 2.66% -
ROE 1.75% 8.18% 5.22% -1.42% 0.54% 3.03% 4.11% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 236.86 289.27 302.20 216.06 207.23 201.15 175.19 5.15%
EPS 2.32 10.83 6.72 -1.73 0.73 3.56 4.66 -10.96%
DPS 3.60 3.60 9.00 2.70 5.40 3.75 3.50 0.47%
NAPS 1.3228 1.3246 1.2889 1.2212 1.3342 1.1762 1.1319 2.62%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 121.55 148.52 154.97 110.54 106.03 102.55 89.45 5.23%
EPS 1.19 5.56 3.45 -0.89 0.37 1.81 2.38 -10.90%
DPS 1.86 1.85 4.63 1.39 2.78 1.93 1.79 0.64%
NAPS 0.6788 0.6801 0.6609 0.6248 0.6826 0.5996 0.5779 2.71%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.99 0.95 1.20 0.98 1.05 1.20 1.15 -
P/RPS 0.42 0.33 0.40 0.45 0.51 0.60 0.66 -7.24%
P/EPS 42.71 8.77 17.85 -56.65 144.83 33.71 24.69 9.55%
EY 2.34 11.40 5.60 -1.77 0.69 2.97 4.05 -8.72%
DY 3.64 3.79 7.50 2.76 5.14 3.13 3.04 3.04%
P/NAPS 0.75 0.72 0.93 0.80 0.79 1.02 1.02 -4.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 27/02/07 23/02/06 25/02/05 27/02/04 -
Price 0.93 0.95 1.18 0.93 0.98 1.15 1.22 -
P/RPS 0.39 0.33 0.39 0.43 0.47 0.57 0.70 -9.28%
P/EPS 40.12 8.77 17.55 -53.76 135.17 32.30 26.20 7.35%
EY 2.49 11.40 5.70 -1.86 0.74 3.10 3.82 -6.87%
DY 3.87 3.79 7.63 2.90 5.51 3.26 2.87 5.10%
P/NAPS 0.70 0.72 0.92 0.76 0.73 0.98 1.08 -6.96%

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