[SEEHUP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 27.2%
YoY- -13.14%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 49,398 22,558 106,999 87,705 60,417 31,376 121,536 -45.09%
PBT 338 216 2,294 3,126 2,814 876 6,662 -86.27%
Tax -327 -292 -693 -915 -881 -388 -1,038 -53.66%
NP 11 -76 1,601 2,211 1,933 488 5,624 -98.43%
-
NP to SH 474 442 2,550 2,684 2,110 740 4,857 -78.77%
-
Tax Rate 96.75% 135.19% 30.21% 29.27% 31.31% 44.29% 15.58% -
Total Cost 49,387 22,634 105,398 85,494 58,484 30,888 115,912 -43.34%
-
Net Worth 53,549 53,534 52,980 53,142 53,644 52,411 51,532 2.59%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 1,443 - - - 2,526 -
Div Payout % - - 56.61% - - - 52.03% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 53,549 53,534 52,980 53,142 53,644 52,411 51,532 2.59%
NOSH 40,169 40,181 40,097 40,119 40,114 40,217 40,109 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.02% -0.34% 1.50% 2.52% 3.20% 1.56% 4.63% -
ROE 0.89% 0.83% 4.81% 5.05% 3.93% 1.41% 9.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 122.97 56.14 266.85 218.61 150.61 78.02 303.01 -45.15%
EPS 1.18 1.10 6.36 6.69 5.26 1.84 12.11 -78.79%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 6.30 -
NAPS 1.3331 1.3323 1.3213 1.3246 1.3373 1.3032 1.2848 2.48%
Adjusted Per Share Value based on latest NOSH - 40,139
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 63.18 28.85 136.86 112.18 77.28 40.13 155.45 -45.10%
EPS 0.61 0.57 3.26 3.43 2.70 0.95 6.21 -78.68%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 3.23 -
NAPS 0.6849 0.6847 0.6777 0.6797 0.6862 0.6704 0.6591 2.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 0.90 0.83 0.95 1.08 1.00 1.06 -
P/RPS 0.72 1.60 0.31 0.43 0.72 1.28 0.35 61.67%
P/EPS 75.42 81.82 13.05 14.20 20.53 54.35 8.75 319.83%
EY 1.33 1.22 7.66 7.04 4.87 1.84 11.42 -76.12%
DY 0.00 0.00 4.34 0.00 0.00 0.00 5.94 -
P/NAPS 0.67 0.68 0.63 0.72 0.81 0.77 0.83 -13.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/08/08 30/05/08 -
Price 1.00 0.86 0.93 0.95 0.88 1.12 1.00 -
P/RPS 0.81 1.53 0.35 0.43 0.58 1.44 0.33 81.86%
P/EPS 84.75 78.18 14.62 14.20 16.73 60.87 8.26 371.51%
EY 1.18 1.28 6.84 7.04 5.98 1.64 12.11 -78.79%
DY 0.00 0.00 3.87 0.00 0.00 0.00 6.30 -
P/NAPS 0.75 0.65 0.70 0.72 0.66 0.86 0.78 -2.57%

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