[SEEHUP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 7.78%
YoY- -51.65%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 97,319 61,346 29,089 98,287 75,371 49,398 22,558 164.30%
PBT 1,630 1,148 780 2,133 1,493 338 216 283.31%
Tax -742 -221 -87 -919 -584 -327 -292 85.89%
NP 888 927 693 1,214 909 11 -76 -
-
NP to SH 1,060 703 533 1,233 1,144 474 442 78.88%
-
Tax Rate 45.52% 19.25% 11.15% 43.08% 39.12% 96.75% 135.19% -
Total Cost 96,431 60,419 28,396 97,073 74,462 49,387 22,634 162.11%
-
Net Worth 52,669 53,934 53,632 53,163 53,097 53,549 53,534 -1.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,176 - - 2,166 - - - -
Div Payout % 205.32% - - 175.72% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 52,669 53,934 53,632 53,163 53,097 53,549 53,534 -1.07%
NOSH 40,304 40,171 40,075 40,123 40,140 40,169 40,181 0.20%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.91% 1.51% 2.38% 1.24% 1.21% 0.02% -0.34% -
ROE 2.01% 1.30% 0.99% 2.32% 2.15% 0.89% 0.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 241.46 152.71 72.59 244.96 187.77 122.97 56.14 163.77%
EPS 2.63 1.75 1.33 3.07 2.85 1.18 1.10 78.51%
DPS 5.40 0.00 0.00 5.40 0.00 0.00 0.00 -
NAPS 1.3068 1.3426 1.3383 1.325 1.3228 1.3331 1.3323 -1.27%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 120.39 75.89 35.99 121.59 93.24 61.11 27.91 164.27%
EPS 1.31 0.87 0.66 1.53 1.42 0.59 0.55 78.06%
DPS 2.69 0.00 0.00 2.68 0.00 0.00 0.00 -
NAPS 0.6516 0.6672 0.6635 0.6577 0.6569 0.6625 0.6623 -1.07%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.89 1.00 0.88 0.98 0.99 0.89 0.90 -
P/RPS 0.37 0.65 1.21 0.40 0.53 0.72 1.60 -62.22%
P/EPS 33.84 57.14 66.17 31.89 34.74 75.42 81.82 -44.39%
EY 2.96 1.75 1.51 3.14 2.88 1.33 1.22 80.26%
DY 6.07 0.00 0.00 5.51 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.66 0.74 0.75 0.67 0.68 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.90 0.95 0.91 1.00 0.93 1.00 0.86 -
P/RPS 0.37 0.62 1.25 0.41 0.50 0.81 1.53 -61.08%
P/EPS 34.22 54.29 68.42 32.54 32.63 84.75 78.18 -42.26%
EY 2.92 1.84 1.46 3.07 3.06 1.18 1.28 73.03%
DY 6.00 0.00 0.00 5.40 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.68 0.75 0.70 0.75 0.65 4.05%

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