[SEEHUP] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 23.16%
YoY- 69.61%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 131,655 108,070 83,059 45,347 135,320 97,319 61,346 66.30%
PBT -13,349 -5,628 1,573 1,264 1,119 1,630 1,148 -
Tax -682 -804 -703 -458 -919 -742 -221 111.81%
NP -14,031 -6,432 870 806 200 888 927 -
-
NP to SH -11,033 -5,967 1,133 904 734 1,060 703 -
-
Tax Rate - - 44.69% 36.23% 82.13% 45.52% 19.25% -
Total Cost 145,686 114,502 82,189 44,541 135,120 96,431 60,419 79.72%
-
Net Worth 46,508 45,771 52,789 52,667 52,378 52,669 53,934 -9.39%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 2,176 - -
Div Payout % - - - - - 205.32% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 46,508 45,771 52,789 52,667 52,378 52,669 53,934 -9.39%
NOSH 41,264 41,265 41,200 41,278 40,331 40,304 40,171 1.80%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -10.66% -5.95% 1.05% 1.78% 0.15% 0.91% 1.51% -
ROE -23.72% -13.04% 2.15% 1.72% 1.40% 2.01% 1.30% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 319.05 261.89 201.60 109.86 335.52 241.46 152.71 63.35%
EPS -26.74 -14.46 2.75 2.19 1.82 2.63 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 5.40 0.00 -
NAPS 1.1271 1.1092 1.2813 1.2759 1.2987 1.3068 1.3426 -10.99%
Adjusted Per Share Value based on latest NOSH - 41,278
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 168.40 138.23 106.24 58.00 173.08 124.48 78.47 66.29%
EPS -14.11 -7.63 1.45 1.16 0.94 1.36 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
NAPS 0.5949 0.5855 0.6752 0.6737 0.67 0.6737 0.6899 -9.39%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.81 0.80 0.885 0.95 0.90 0.89 1.00 -
P/RPS 0.25 0.31 0.44 0.86 0.27 0.37 0.65 -47.08%
P/EPS -3.03 -5.53 32.18 43.38 49.45 33.84 57.14 -
EY -33.01 -18.08 3.11 2.31 2.02 2.96 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 6.07 0.00 -
P/NAPS 0.72 0.72 0.69 0.74 0.69 0.68 0.74 -1.80%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 29/11/11 26/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.78 0.90 0.80 0.89 0.90 0.90 0.95 -
P/RPS 0.24 0.34 0.40 0.81 0.27 0.37 0.62 -46.85%
P/EPS -2.92 -6.22 29.09 40.64 49.45 34.22 54.29 -
EY -34.28 -16.07 3.44 2.46 2.02 2.92 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.69 0.81 0.62 0.70 0.69 0.69 0.71 -1.88%

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