[SEEHUP] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 28.45%
YoY- 81.82%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 82,033 80,172 78,526 75,759 71,671 69,935 68,940 12.27%
PBT 3,150 2,220 3,407 3,145 2,151 2,641 1,930 38.58%
Tax -972 -801 -1,214 -1,145 -594 -782 -342 100.51%
NP 2,178 1,419 2,193 2,000 1,557 1,859 1,588 23.42%
-
NP to SH 2,178 1,419 2,193 2,000 1,557 1,859 1,588 23.42%
-
Tax Rate 30.86% 36.08% 35.63% 36.41% 27.62% 29.61% 17.72% -
Total Cost 79,855 78,753 76,333 73,759 70,114 68,076 67,352 12.00%
-
Net Worth 47,483 46,879 48,619 47,391 46,454 45,184 45,787 2.45%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 3,318 1,508 1,508 2,464 2,464 1,400 1,400 77.66%
Div Payout % 152.37% 106.30% 68.78% 123.22% 158.28% 75.31% 88.16% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 47,483 46,879 48,619 47,391 46,454 45,184 45,787 2.45%
NOSH 40,178 39,857 40,174 40,111 40,223 39,919 39,999 0.29%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.66% 1.77% 2.79% 2.64% 2.17% 2.66% 2.30% -
ROE 4.59% 3.03% 4.51% 4.22% 3.35% 4.11% 3.47% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 204.17 201.15 195.46 188.87 178.18 175.19 172.35 11.94%
EPS 5.42 3.56 5.46 4.99 3.87 4.66 3.97 23.04%
DPS 8.26 3.75 3.75 6.14 6.14 3.50 3.50 77.16%
NAPS 1.1818 1.1762 1.2102 1.1815 1.1549 1.1319 1.1447 2.14%
Adjusted Per Share Value based on latest NOSH - 40,111
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 104.93 102.55 100.44 96.90 91.67 89.45 88.18 12.28%
EPS 2.79 1.81 2.81 2.56 1.99 2.38 2.03 23.59%
DPS 4.24 1.93 1.93 3.15 3.15 1.79 1.79 77.60%
NAPS 0.6073 0.5996 0.6219 0.6062 0.5942 0.5779 0.5857 2.44%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.13 1.20 1.10 1.06 1.20 1.15 1.08 -
P/RPS 0.55 0.60 0.56 0.56 0.67 0.66 0.63 -8.64%
P/EPS 20.85 33.71 20.15 21.26 31.00 24.69 27.20 -16.22%
EY 4.80 2.97 4.96 4.70 3.23 4.05 3.68 19.35%
DY 7.31 3.13 3.41 5.79 5.12 3.04 3.24 71.93%
P/NAPS 0.96 1.02 0.91 0.90 1.04 1.02 0.94 1.41%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 -
Price 1.05 1.15 1.06 1.10 1.15 1.22 1.15 -
P/RPS 0.51 0.57 0.54 0.58 0.65 0.70 0.67 -16.61%
P/EPS 19.37 32.30 19.42 22.06 29.71 26.20 28.97 -23.51%
EY 5.16 3.10 5.15 4.53 3.37 3.82 3.45 30.75%
DY 7.87 3.26 3.54 5.58 5.34 2.87 3.04 88.42%
P/NAPS 0.89 0.98 0.88 0.93 1.00 1.08 1.00 -7.46%

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