[SEEHUP] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -28.74%
YoY- -47.5%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 100,494 98,796 90,232 106,999 116,940 120,834 125,504 -13.73%
PBT 1,990 676 864 2,294 4,168 5,628 3,504 -31.35%
Tax -778 -654 -1,168 -693 -1,220 -1,762 -1,552 -36.81%
NP 1,212 22 -304 1,601 2,948 3,866 1,952 -27.15%
-
NP to SH 1,525 948 1,768 2,550 3,578 4,220 2,960 -35.65%
-
Tax Rate 39.10% 96.75% 135.19% 30.21% 29.27% 31.31% 44.29% -
Total Cost 99,282 98,774 90,536 105,398 113,992 116,968 123,552 -13.53%
-
Net Worth 53,097 53,549 53,534 52,980 53,142 53,644 52,411 0.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 1,443 - - - -
Div Payout % - - - 56.61% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 53,097 53,549 53,534 52,980 53,142 53,644 52,411 0.86%
NOSH 40,140 40,169 40,181 40,097 40,119 40,114 40,217 -0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.21% 0.02% -0.34% 1.50% 2.52% 3.20% 1.56% -
ROE 2.87% 1.77% 3.30% 4.81% 6.73% 7.87% 5.65% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 250.36 245.95 224.56 266.85 291.48 301.23 312.06 -13.62%
EPS 3.80 2.36 4.40 6.36 8.92 10.52 7.36 -35.56%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.3228 1.3331 1.3323 1.3213 1.3246 1.3373 1.3032 0.99%
Adjusted Per Share Value based on latest NOSH - 40,377
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 128.54 126.37 115.41 136.86 149.57 154.56 160.53 -13.73%
EPS 1.95 1.21 2.26 3.26 4.58 5.40 3.79 -35.71%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 0.6792 0.6849 0.6847 0.6777 0.6797 0.6862 0.6704 0.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.89 0.90 0.83 0.95 1.08 1.00 -
P/RPS 0.40 0.36 0.40 0.31 0.33 0.36 0.32 15.99%
P/EPS 26.05 37.71 20.45 13.05 10.65 10.27 13.59 54.12%
EY 3.84 2.65 4.89 7.66 9.39 9.74 7.36 -35.11%
DY 0.00 0.00 0.00 4.34 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.68 0.63 0.72 0.81 0.77 -1.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.93 1.00 0.86 0.93 0.95 0.88 1.12 -
P/RPS 0.37 0.41 0.38 0.35 0.33 0.29 0.36 1.83%
P/EPS 24.47 42.37 19.55 14.62 10.65 8.37 15.22 37.12%
EY 4.09 2.36 5.12 6.84 9.39 11.95 6.57 -27.02%
DY 0.00 0.00 0.00 3.87 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.65 0.70 0.72 0.66 0.86 -12.79%

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