[SEEHUP] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 226.03%
YoY- 449.24%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 132,580 133,956 95,640 92,104 94,386 92,864 81,478 38.30%
PBT 8,666 8,284 2,050 2,424 1,912 1,044 -959 -
Tax -2,278 -2,260 -455 -980 -856 -800 -512 170.26%
NP 6,388 6,024 1,595 1,444 1,056 244 -1,471 -
-
NP to SH 4,424 3,800 558 476 146 -440 -983 -
-
Tax Rate 26.29% 27.28% 22.20% 40.43% 44.77% 76.63% - -
Total Cost 126,192 127,932 94,045 90,660 93,330 92,620 82,949 32.24%
-
Net Worth 50,863 49,327 48,444 48,985 49,238 49,275 48,689 2.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,167 - 1,445 - - - 1,084 58.62%
Div Payout % 49.00% - 258.97% - - - 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 50,863 49,327 48,444 48,985 49,238 49,275 48,689 2.95%
NOSH 40,145 40,084 40,139 40,112 40,555 40,740 40,163 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.82% 4.50% 1.67% 1.57% 1.12% 0.26% -1.81% -
ROE 8.70% 7.70% 1.15% 0.97% 0.30% -0.89% -2.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 330.25 334.18 238.27 229.62 232.73 227.94 202.87 38.34%
EPS 11.02 9.48 1.39 1.19 0.36 -1.08 -2.45 -
DPS 5.40 0.00 3.60 0.00 0.00 0.00 2.70 58.67%
NAPS 1.267 1.2306 1.2069 1.2212 1.2141 1.2095 1.2123 2.98%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 169.58 171.34 122.33 117.81 120.73 118.78 104.22 38.29%
EPS 5.66 4.86 0.71 0.61 0.19 -0.56 -1.26 -
DPS 2.77 0.00 1.85 0.00 0.00 0.00 1.39 58.29%
NAPS 0.6506 0.6309 0.6196 0.6266 0.6298 0.6303 0.6228 2.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.17 1.14 1.00 0.98 0.90 0.98 0.96 -
P/RPS 0.35 0.34 0.42 0.43 0.39 0.43 0.47 -17.82%
P/EPS 10.62 12.03 71.94 82.58 250.00 -90.74 -39.22 -
EY 9.42 8.32 1.39 1.21 0.40 -1.10 -2.55 -
DY 4.62 0.00 3.60 0.00 0.00 0.00 2.81 39.25%
P/NAPS 0.92 0.93 0.83 0.80 0.74 0.81 0.79 10.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 29/05/07 27/02/07 28/11/06 29/08/06 14/06/06 -
Price 1.23 1.28 0.95 0.93 0.89 0.99 0.98 -
P/RPS 0.37 0.38 0.40 0.41 0.38 0.43 0.48 -15.91%
P/EPS 11.16 13.50 68.34 78.37 247.22 -91.67 -40.04 -
EY 8.96 7.41 1.46 1.28 0.40 -1.09 -2.50 -
DY 4.39 0.00 3.79 0.00 0.00 0.00 2.76 36.22%
P/NAPS 0.97 1.04 0.79 0.76 0.73 0.82 0.81 12.75%

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