[SEEHUP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 141.35%
YoY- -57.38%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 61,346 29,089 98,287 75,371 49,398 22,558 106,999 -30.96%
PBT 1,148 780 2,133 1,493 338 216 2,294 -36.94%
Tax -221 -87 -919 -584 -327 -292 -693 -53.29%
NP 927 693 1,214 909 11 -76 1,601 -30.50%
-
NP to SH 703 533 1,233 1,144 474 442 2,550 -57.60%
-
Tax Rate 19.25% 11.15% 43.08% 39.12% 96.75% 135.19% 30.21% -
Total Cost 60,419 28,396 97,073 74,462 49,387 22,634 105,398 -30.96%
-
Net Worth 53,934 53,632 53,163 53,097 53,549 53,534 52,980 1.19%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 2,166 - - - 1,443 -
Div Payout % - - 175.72% - - - 56.61% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 53,934 53,632 53,163 53,097 53,549 53,534 52,980 1.19%
NOSH 40,171 40,075 40,123 40,140 40,169 40,181 40,097 0.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.51% 2.38% 1.24% 1.21% 0.02% -0.34% 1.50% -
ROE 1.30% 0.99% 2.32% 2.15% 0.89% 0.83% 4.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 152.71 72.59 244.96 187.77 122.97 56.14 266.85 -31.04%
EPS 1.75 1.33 3.07 2.85 1.18 1.10 6.36 -57.66%
DPS 0.00 0.00 5.40 0.00 0.00 0.00 3.60 -
NAPS 1.3426 1.3383 1.325 1.3228 1.3331 1.3323 1.3213 1.07%
Adjusted Per Share Value based on latest NOSH - 40,119
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 78.47 37.21 125.72 96.40 63.18 28.85 136.86 -30.96%
EPS 0.90 0.68 1.58 1.46 0.61 0.57 3.26 -57.56%
DPS 0.00 0.00 2.77 0.00 0.00 0.00 1.85 -
NAPS 0.6899 0.686 0.68 0.6792 0.6849 0.6847 0.6777 1.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.88 0.98 0.99 0.89 0.90 0.83 -
P/RPS 0.65 1.21 0.40 0.53 0.72 1.60 0.31 63.74%
P/EPS 57.14 66.17 31.89 34.74 75.42 81.82 13.05 167.40%
EY 1.75 1.51 3.14 2.88 1.33 1.22 7.66 -62.59%
DY 0.00 0.00 5.51 0.00 0.00 0.00 4.34 -
P/NAPS 0.74 0.66 0.74 0.75 0.67 0.68 0.63 11.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.95 0.91 1.00 0.93 1.00 0.86 0.93 -
P/RPS 0.62 1.25 0.41 0.50 0.81 1.53 0.35 46.35%
P/EPS 54.29 68.42 32.54 32.63 84.75 78.18 14.62 139.60%
EY 1.84 1.46 3.07 3.06 1.18 1.28 6.84 -58.29%
DY 0.00 0.00 5.40 0.00 0.00 0.00 3.87 -
P/NAPS 0.71 0.68 0.75 0.70 0.75 0.65 0.70 0.94%

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