[SEEHUP] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 5.34%
YoY- -23.87%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 110,123 130,001 146,071 157,033 151,578 135,320 120,411 -5.78%
PBT -15,241 -13,227 -6,139 1,544 1,603 1,119 2,445 -
Tax -436 -674 -981 -1,401 -1,290 -919 -1,214 -49.50%
NP -15,677 -13,901 -7,120 143 313 200 1,231 -
-
NP to SH -12,356 -10,935 -6,293 1,164 1,105 734 1,216 -
-
Tax Rate - - - 90.74% 80.47% 82.13% 49.65% -
Total Cost 125,800 143,902 153,191 156,890 151,265 135,120 119,180 3.67%
-
Net Worth 40,284 40,763 45,786 53,348 52,667 53,195 53,014 -16.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 4,350 -
Div Payout % - - - - - - 357.79% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 40,284 40,763 45,786 53,348 52,667 53,195 53,014 -16.74%
NOSH 41,360 41,262 41,279 41,636 41,278 40,740 40,568 1.29%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -14.24% -10.69% -4.87% 0.09% 0.21% 0.15% 1.02% -
ROE -30.67% -26.83% -13.74% 2.18% 2.10% 1.38% 2.29% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 266.25 315.06 353.86 377.15 367.21 332.15 296.81 -6.99%
EPS -29.87 -26.50 -15.25 2.80 2.68 1.80 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.80 -
NAPS 0.974 0.9879 1.1092 1.2813 1.2759 1.3057 1.3068 -17.80%
Adjusted Per Share Value based on latest NOSH - 41,636
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 140.86 166.28 186.84 200.86 193.88 173.08 154.01 -5.78%
EPS -15.80 -13.99 -8.05 1.49 1.41 0.94 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
NAPS 0.5153 0.5214 0.5856 0.6824 0.6737 0.6804 0.6781 -16.73%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.78 0.81 0.80 0.885 0.95 0.90 0.89 -
P/RPS 0.29 0.26 0.23 0.23 0.26 0.27 0.30 -2.23%
P/EPS -2.61 -3.06 -5.25 31.66 35.49 49.95 29.69 -
EY -38.30 -32.72 -19.06 3.16 2.82 2.00 3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.13 -
P/NAPS 0.80 0.82 0.72 0.69 0.74 0.69 0.68 11.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 29/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.98 0.78 0.90 0.80 0.89 0.90 0.90 -
P/RPS 0.37 0.25 0.25 0.21 0.24 0.27 0.30 15.02%
P/EPS -3.28 -2.94 -5.90 28.62 33.25 49.95 30.03 -
EY -30.48 -33.98 -16.94 3.49 3.01 2.00 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
P/NAPS 1.01 0.79 0.81 0.62 0.70 0.69 0.69 28.94%

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