[SEEHUP] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 50.77%
YoY- -4.35%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 85,155 83,379 86,487 94,710 146,071 120,411 95,027 -1.81%
PBT 13,609 1,708 255 -9,992 -6,139 2,445 711 63.51%
Tax -1,547 -913 -844 -256 -981 -1,214 -476 21.69%
NP 12,062 795 -589 -10,248 -7,120 1,231 235 92.72%
-
NP to SH 11,744 246 -384 -6,567 -6,293 1,216 930 52.57%
-
Tax Rate 11.37% 53.45% 330.98% - - 49.65% 66.95% -
Total Cost 73,093 82,584 87,076 104,958 153,191 119,180 94,792 -4.23%
-
Net Worth 71,052 58,527 59,100 43,808 45,786 53,014 53,070 4.98%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 4,350 1,453 -
Div Payout % - - - - - 357.79% 156.30% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 71,052 58,527 59,100 43,808 45,786 53,014 53,070 4.98%
NOSH 51,279 51,071 48,108 51,464 41,279 40,568 40,119 4.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.16% 0.95% -0.68% -10.82% -4.87% 1.02% 0.25% -
ROE 16.53% 0.42% -0.65% -14.99% -13.74% 2.29% 1.75% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 166.06 163.26 179.78 223.28 353.86 296.81 236.86 -5.74%
EPS 22.90 0.48 -0.80 -15.48 -15.25 3.00 2.32 46.43%
DPS 0.00 0.00 0.00 0.00 0.00 10.80 3.60 -
NAPS 1.3856 1.146 1.2285 1.0328 1.1092 1.3068 1.3228 0.77%
Adjusted Per Share Value based on latest NOSH - 51,464
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 105.35 103.15 106.99 117.17 180.71 148.96 117.56 -1.81%
EPS 14.53 0.30 -0.48 -8.12 -7.79 1.50 1.15 52.58%
DPS 0.00 0.00 0.00 0.00 0.00 5.38 1.80 -
NAPS 0.879 0.7241 0.7311 0.542 0.5664 0.6558 0.6565 4.98%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.15 0.72 0.79 0.65 0.80 0.89 0.99 -
P/RPS 0.69 0.44 0.44 0.29 0.23 0.30 0.42 8.62%
P/EPS 5.02 149.48 -98.97 -4.20 -5.25 29.69 42.71 -29.99%
EY 19.91 0.67 -1.01 -23.82 -19.06 3.37 2.34 42.85%
DY 0.00 0.00 0.00 0.00 0.00 12.13 3.64 -
P/NAPS 0.83 0.63 0.64 0.63 0.72 0.68 0.75 1.70%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.25 0.995 0.73 0.585 0.90 0.90 0.93 -
P/RPS 0.75 0.61 0.41 0.26 0.25 0.30 0.39 11.50%
P/EPS 5.46 206.57 -91.46 -3.78 -5.90 30.03 40.12 -28.26%
EY 18.32 0.48 -1.09 -26.46 -16.94 3.33 2.49 39.44%
DY 0.00 0.00 0.00 0.00 0.00 12.00 3.87 -
P/NAPS 0.90 0.87 0.59 0.57 0.81 0.69 0.70 4.27%

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