[SEEHUP] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -46.38%
YoY- -77.54%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 116,356 98,287 100,494 98,796 90,232 106,999 116,940 -0.33%
PBT 3,120 2,133 1,990 676 864 2,294 4,168 -17.60%
Tax -348 -919 -778 -654 -1,168 -693 -1,220 -56.76%
NP 2,772 1,214 1,212 22 -304 1,601 2,948 -4.03%
-
NP to SH 2,132 1,233 1,525 948 1,768 2,550 3,578 -29.25%
-
Tax Rate 11.15% 43.08% 39.10% 96.75% 135.19% 30.21% 29.27% -
Total Cost 113,584 97,073 99,282 98,774 90,536 105,398 113,992 -0.23%
-
Net Worth 53,632 53,163 53,097 53,549 53,534 52,980 53,142 0.61%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,166 - - - 1,443 - -
Div Payout % - 175.72% - - - 56.61% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 53,632 53,163 53,097 53,549 53,534 52,980 53,142 0.61%
NOSH 40,075 40,123 40,140 40,169 40,181 40,097 40,119 -0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.38% 1.24% 1.21% 0.02% -0.34% 1.50% 2.52% -
ROE 3.98% 2.32% 2.87% 1.77% 3.30% 4.81% 6.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 290.34 244.96 250.36 245.95 224.56 266.85 291.48 -0.26%
EPS 5.32 3.07 3.80 2.36 4.40 6.36 8.92 -29.21%
DPS 0.00 5.40 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.3383 1.325 1.3228 1.3331 1.3323 1.3213 1.3246 0.69%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 148.83 125.72 128.54 126.37 115.41 136.86 149.57 -0.33%
EPS 2.73 1.58 1.95 1.21 2.26 3.26 4.58 -29.24%
DPS 0.00 2.77 0.00 0.00 0.00 1.85 0.00 -
NAPS 0.686 0.68 0.6792 0.6849 0.6847 0.6777 0.6797 0.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.88 0.98 0.99 0.89 0.90 0.83 0.95 -
P/RPS 0.30 0.40 0.40 0.36 0.40 0.31 0.33 -6.17%
P/EPS 16.54 31.89 26.05 37.71 20.45 13.05 10.65 34.21%
EY 6.05 3.14 3.84 2.65 4.89 7.66 9.39 -25.46%
DY 0.00 5.51 0.00 0.00 0.00 4.34 0.00 -
P/NAPS 0.66 0.74 0.75 0.67 0.68 0.63 0.72 -5.65%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.91 1.00 0.93 1.00 0.86 0.93 0.95 -
P/RPS 0.31 0.41 0.37 0.41 0.38 0.35 0.33 -4.09%
P/EPS 17.11 32.54 24.47 42.37 19.55 14.62 10.65 37.29%
EY 5.85 3.07 4.09 2.36 5.12 6.84 9.39 -27.11%
DY 0.00 5.40 0.00 0.00 0.00 3.87 0.00 -
P/NAPS 0.68 0.75 0.70 0.75 0.65 0.70 0.72 -3.74%

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