[SEEHUP] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 9.65%
YoY- 38.1%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 80,939 82,033 80,172 78,526 75,759 71,671 69,935 10.24%
PBT 1,077 3,150 2,220 3,407 3,145 2,151 2,641 -45.03%
Tax -439 -972 -801 -1,214 -1,145 -594 -782 -31.97%
NP 638 2,178 1,419 2,193 2,000 1,557 1,859 -51.01%
-
NP to SH 795 2,178 1,419 2,193 2,000 1,557 1,859 -43.26%
-
Tax Rate 40.76% 30.86% 36.08% 35.63% 36.41% 27.62% 29.61% -
Total Cost 80,301 79,855 78,753 76,333 73,759 70,114 68,076 11.65%
-
Net Worth 46,988 47,483 46,879 48,619 47,391 46,454 45,184 2.64%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,169 3,318 1,508 1,508 2,464 2,464 1,400 33.92%
Div Payout % 272.91% 152.37% 106.30% 68.78% 123.22% 158.28% 75.31% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 46,988 47,483 46,879 48,619 47,391 46,454 45,184 2.64%
NOSH 40,000 40,178 39,857 40,174 40,111 40,223 39,919 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.79% 2.66% 1.77% 2.79% 2.64% 2.17% 2.66% -
ROE 1.69% 4.59% 3.03% 4.51% 4.22% 3.35% 4.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 202.35 204.17 201.15 195.46 188.87 178.18 175.19 10.09%
EPS 1.99 5.42 3.56 5.46 4.99 3.87 4.66 -43.32%
DPS 5.40 8.26 3.75 3.75 6.14 6.14 3.50 33.55%
NAPS 1.1747 1.1818 1.1762 1.2102 1.1815 1.1549 1.1319 2.50%
Adjusted Per Share Value based on latest NOSH - 40,174
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 100.13 101.48 99.18 97.15 93.72 88.67 86.52 10.23%
EPS 0.98 2.69 1.76 2.71 2.47 1.93 2.30 -43.40%
DPS 2.68 4.11 1.87 1.87 3.05 3.05 1.73 33.91%
NAPS 0.5813 0.5874 0.58 0.6015 0.5863 0.5747 0.559 2.64%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.11 1.13 1.20 1.10 1.06 1.20 1.15 -
P/RPS 0.55 0.55 0.60 0.56 0.56 0.67 0.66 -11.45%
P/EPS 55.85 20.85 33.71 20.15 21.26 31.00 24.69 72.40%
EY 1.79 4.80 2.97 4.96 4.70 3.23 4.05 -42.00%
DY 4.86 7.31 3.13 3.41 5.79 5.12 3.04 36.76%
P/NAPS 0.94 0.96 1.02 0.91 0.90 1.04 1.02 -5.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 1.04 1.05 1.15 1.06 1.10 1.15 1.22 -
P/RPS 0.51 0.51 0.57 0.54 0.58 0.65 0.70 -19.04%
P/EPS 52.33 19.37 32.30 19.42 22.06 29.71 26.20 58.66%
EY 1.91 5.16 3.10 5.15 4.53 3.37 3.82 -37.03%
DY 5.19 7.87 3.26 3.54 5.58 5.34 2.87 48.48%
P/NAPS 0.89 0.89 0.98 0.88 0.93 1.00 1.08 -12.11%

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