[SEEHUP] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 16.42%
YoY- 2930.14%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 125,504 121,536 125,722 132,580 133,956 95,640 92,104 22.93%
PBT 3,504 6,662 6,842 8,666 8,284 2,050 2,424 27.87%
Tax -1,552 -1,038 -1,629 -2,278 -2,260 -455 -980 35.90%
NP 1,952 5,624 5,213 6,388 6,024 1,595 1,444 22.27%
-
NP to SH 2,960 4,857 4,120 4,424 3,800 558 476 238.53%
-
Tax Rate 44.29% 15.58% 23.81% 26.29% 27.28% 22.20% 40.43% -
Total Cost 123,552 115,912 120,509 126,192 127,932 94,045 90,660 22.94%
-
Net Worth 52,411 51,532 51,723 50,863 49,327 48,444 48,985 4.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 2,526 1,444 2,167 - 1,445 - -
Div Payout % - 52.03% 35.06% 49.00% - 258.97% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 52,411 51,532 51,723 50,863 49,327 48,444 48,985 4.61%
NOSH 40,217 40,109 40,129 40,145 40,084 40,139 40,112 0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.56% 4.63% 4.15% 4.82% 4.50% 1.67% 1.57% -
ROE 5.65% 9.43% 7.97% 8.70% 7.70% 1.15% 0.97% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 312.06 303.01 313.29 330.25 334.18 238.27 229.62 22.71%
EPS 7.36 12.11 10.27 11.02 9.48 1.39 1.19 237.31%
DPS 0.00 6.30 3.60 5.40 0.00 3.60 0.00 -
NAPS 1.3032 1.2848 1.2889 1.267 1.2306 1.2069 1.2212 4.43%
Adjusted Per Share Value based on latest NOSH - 40,176
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 160.53 155.45 160.81 169.58 171.34 122.33 117.81 22.93%
EPS 3.79 6.21 5.27 5.66 4.86 0.71 0.61 238.34%
DPS 0.00 3.23 1.85 2.77 0.00 1.85 0.00 -
NAPS 0.6704 0.6591 0.6616 0.6506 0.6309 0.6196 0.6266 4.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.06 1.20 1.17 1.14 1.00 0.98 -
P/RPS 0.32 0.35 0.38 0.35 0.34 0.42 0.43 -17.89%
P/EPS 13.59 8.75 11.69 10.62 12.03 71.94 82.58 -70.00%
EY 7.36 11.42 8.56 9.42 8.32 1.39 1.21 233.58%
DY 0.00 5.94 3.00 4.62 0.00 3.60 0.00 -
P/NAPS 0.77 0.83 0.93 0.92 0.93 0.83 0.80 -2.51%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 28/02/08 29/11/07 29/08/07 29/05/07 27/02/07 -
Price 1.12 1.00 1.18 1.23 1.28 0.95 0.93 -
P/RPS 0.36 0.33 0.38 0.37 0.38 0.40 0.41 -8.31%
P/EPS 15.22 8.26 11.49 11.16 13.50 68.34 78.37 -66.49%
EY 6.57 12.11 8.70 8.96 7.41 1.46 1.28 197.85%
DY 0.00 6.30 3.05 4.39 0.00 3.79 0.00 -
P/NAPS 0.86 0.78 0.92 0.97 1.04 0.79 0.76 8.59%

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