[SEEHUP] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 24.77%
YoY- 30.69%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 85,740 71,670 73,088 73,546 69,388 73,044 75,472 8.88%
PBT 6,976 2,151 4,073 4,260 3,000 2,238 3,504 58.32%
Tax -2,644 -594 -1,284 -1,066 -440 -1,024 -1,577 41.17%
NP 4,332 1,557 2,789 3,194 2,560 1,214 1,926 71.75%
-
NP to SH 4,332 1,557 2,789 3,194 2,560 1,214 1,926 71.75%
-
Tax Rate 37.90% 27.62% 31.52% 25.02% 14.67% 45.76% 45.01% -
Total Cost 81,408 70,113 70,298 70,352 66,828 71,830 73,545 7.01%
-
Net Worth 47,391 46,179 45,275 45,816 44,831 45,683 46,352 1.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 1,499 - - - 1,402 - -
Div Payout % - 96.34% - - - 115.51% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,391 46,179 45,275 45,816 44,831 45,683 46,352 1.49%
NOSH 40,111 39,999 39,999 40,025 39,999 40,066 40,027 0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.05% 2.17% 3.82% 4.34% 3.69% 1.66% 2.55% -
ROE 9.14% 3.37% 6.16% 6.97% 5.71% 2.66% 4.16% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 213.76 179.18 182.72 183.75 173.47 182.31 188.55 8.73%
EPS 10.80 3.88 6.97 7.98 6.40 3.03 4.81 71.55%
DPS 0.00 3.75 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.1815 1.1545 1.1319 1.1447 1.1208 1.1402 1.158 1.34%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 109.67 91.67 93.48 94.07 88.75 93.43 96.53 8.88%
EPS 5.54 1.99 3.57 4.09 3.27 1.55 2.46 71.89%
DPS 0.00 1.92 0.00 0.00 0.00 1.79 0.00 -
NAPS 0.6062 0.5907 0.5791 0.586 0.5734 0.5843 0.5929 1.49%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.06 1.20 1.15 1.08 1.21 1.20 1.25 -
P/RPS 0.50 0.67 0.63 0.59 0.70 0.66 0.66 -16.91%
P/EPS 9.81 30.83 16.49 13.53 18.91 39.60 25.97 -47.77%
EY 10.19 3.24 6.06 7.39 5.29 2.52 3.85 91.45%
DY 0.00 3.13 0.00 0.00 0.00 2.92 0.00 -
P/NAPS 0.90 1.04 1.02 0.94 1.08 1.05 1.08 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.10 1.15 1.22 1.15 1.15 1.17 1.23 -
P/RPS 0.51 0.64 0.67 0.63 0.66 0.64 0.65 -14.94%
P/EPS 10.19 29.54 17.50 14.41 17.97 38.61 25.55 -45.84%
EY 9.82 3.38 5.72 6.94 5.57 2.59 3.91 84.87%
DY 0.00 3.26 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.93 1.00 1.08 1.00 1.03 1.03 1.06 -8.36%

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