[SEEHUP] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -37.33%
YoY- 61.17%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 101,876 131,655 144,093 166,118 181,388 135,320 129,758 -14.90%
PBT -3,000 -13,349 -7,504 3,146 5,056 1,119 2,173 -
Tax -880 -682 -1,072 -1,406 -1,832 -919 -989 -7.49%
NP -3,880 -14,031 -8,576 1,740 3,224 200 1,184 -
-
NP to SH -2,068 -11,033 -7,956 2,266 3,616 734 1,413 -
-
Tax Rate - - - 44.69% 36.23% 82.13% 45.51% -
Total Cost 105,756 145,686 152,669 164,378 178,164 135,120 128,574 -12.22%
-
Net Worth 40,284 46,508 45,771 52,789 52,667 52,378 52,669 -16.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 2,901 -
Div Payout % - - - - - - 205.32% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 40,284 46,508 45,771 52,789 52,667 52,378 52,669 -16.37%
NOSH 41,360 41,264 41,265 41,200 41,278 40,331 40,304 1.74%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.81% -10.66% -5.95% 1.05% 1.78% 0.15% 0.91% -
ROE -5.13% -23.72% -17.38% 4.29% 6.87% 1.40% 2.68% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 246.32 319.05 349.19 403.20 439.42 335.52 321.95 -16.36%
EPS -5.00 -26.74 -19.28 5.50 8.76 1.82 3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.20 -
NAPS 0.974 1.1271 1.1092 1.2813 1.2759 1.2987 1.3068 -17.80%
Adjusted Per Share Value based on latest NOSH - 41,636
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 130.31 168.40 184.31 212.48 232.01 173.08 165.97 -14.90%
EPS -2.65 -14.11 -10.18 2.90 4.63 0.94 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.71 -
NAPS 0.5153 0.5949 0.5855 0.6752 0.6737 0.67 0.6737 -16.37%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.78 0.81 0.80 0.885 0.95 0.90 0.89 -
P/RPS 0.32 0.25 0.23 0.22 0.22 0.27 0.28 9.31%
P/EPS -15.60 -3.03 -4.15 16.09 10.84 49.45 25.38 -
EY -6.41 -33.01 -24.10 6.21 9.22 2.02 3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.09 -
P/NAPS 0.80 0.72 0.72 0.69 0.74 0.69 0.68 11.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 29/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.98 0.78 0.90 0.80 0.89 0.90 0.90 -
P/RPS 0.40 0.24 0.26 0.20 0.20 0.27 0.28 26.87%
P/EPS -19.60 -2.92 -4.67 14.55 10.16 49.45 25.67 -
EY -5.10 -34.28 -21.42 6.88 9.84 2.02 3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 1.01 0.69 0.81 0.62 0.70 0.69 0.69 28.94%

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