[SEEHUP] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -47.28%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 71,670 54,816 36,773 17,347 73,044 56,604 39,556 48.56%
PBT 2,151 3,055 2,130 750 2,238 2,628 2,414 -7.39%
Tax -594 -963 -533 -110 -1,024 -1,183 -1,192 -37.11%
NP 1,557 2,092 1,597 640 1,214 1,445 1,222 17.51%
-
NP to SH 1,557 2,092 1,597 640 1,214 1,445 1,222 17.51%
-
Tax Rate 27.62% 31.52% 25.02% 14.67% 45.76% 45.02% 49.38% -
Total Cost 70,113 52,724 35,176 16,707 71,830 55,159 38,334 49.50%
-
Net Worth 46,179 45,275 45,816 44,831 45,683 46,352 47,146 -1.37%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,499 - - - 1,402 - - -
Div Payout % 96.34% - - - 115.51% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 46,179 45,275 45,816 44,831 45,683 46,352 47,146 -1.37%
NOSH 39,999 39,999 40,025 39,999 40,066 40,027 40,032 -0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.17% 3.82% 4.34% 3.69% 1.66% 2.55% 3.09% -
ROE 3.37% 4.62% 3.49% 1.43% 2.66% 3.12% 2.59% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 179.18 137.04 91.87 43.37 182.31 141.41 98.81 48.65%
EPS 3.88 5.23 3.99 1.60 3.03 3.61 3.05 17.38%
DPS 3.75 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.1545 1.1319 1.1447 1.1208 1.1402 1.158 1.1777 -1.31%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 91.67 70.11 47.04 22.19 93.43 72.40 50.59 48.57%
EPS 1.99 2.68 2.04 0.82 1.55 1.85 1.56 17.60%
DPS 1.92 0.00 0.00 0.00 1.79 0.00 0.00 -
NAPS 0.5907 0.5791 0.586 0.5734 0.5843 0.5929 0.603 -1.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.20 1.15 1.08 1.21 1.20 1.25 1.32 -
P/RPS 0.67 0.84 1.18 2.79 0.66 0.88 1.34 -36.97%
P/EPS 30.83 21.99 27.07 75.63 39.60 34.63 43.24 -20.17%
EY 3.24 4.55 3.69 1.32 2.52 2.89 2.31 25.27%
DY 3.13 0.00 0.00 0.00 2.92 0.00 0.00 -
P/NAPS 1.04 1.02 0.94 1.08 1.05 1.08 1.12 -4.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.15 1.22 1.15 1.15 1.17 1.23 1.29 -
P/RPS 0.64 0.89 1.25 2.65 0.64 0.87 1.31 -37.94%
P/EPS 29.54 23.33 28.82 71.88 38.61 34.07 42.26 -21.22%
EY 3.38 4.29 3.47 1.39 2.59 2.93 2.37 26.67%
DY 3.26 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 1.00 1.08 1.00 1.03 1.03 1.06 1.10 -6.15%

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