[SEEHUP] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 30.24%
YoY- -338.62%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 115,039 106,215 95,942 86,425 86,541 84,400 81,525 25.78%
PBT 5,439 3,872 2,062 797 -194 -369 -959 -
Tax -1,061 -715 -350 -780 -600 -585 -513 62.25%
NP 4,378 3,157 1,712 17 -794 -954 -1,472 -
-
NP to SH 2,101 922 -138 -692 -992 -794 -984 -
-
Tax Rate 19.51% 18.47% 16.97% 97.87% - - - -
Total Cost 110,661 103,058 94,230 86,408 87,335 85,354 82,997 21.11%
-
Net Worth 50,904 49,327 48,578 48,848 48,300 49,275 48,768 2.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,533 1,448 1,448 1,085 1,085 1,085 1,085 75.89%
Div Payout % 120.59% 157.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 50,904 49,327 48,578 48,848 48,300 49,275 48,768 2.89%
NOSH 40,176 40,084 40,243 40,000 39,782 40,740 40,191 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.81% 2.97% 1.78% 0.02% -0.92% -1.13% -1.81% -
ROE 4.13% 1.87% -0.28% -1.42% -2.05% -1.61% -2.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 286.33 264.98 238.40 216.06 217.53 207.16 202.84 25.81%
EPS 5.23 2.30 -0.34 -1.73 -2.49 -1.95 -2.45 -
DPS 6.30 3.60 3.60 2.70 2.73 2.70 2.70 75.83%
NAPS 1.267 1.2306 1.2071 1.2212 1.2141 1.2095 1.2134 2.92%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 142.32 131.40 118.69 106.92 107.06 104.41 100.86 25.77%
EPS 2.60 1.14 -0.17 -0.86 -1.23 -0.98 -1.22 -
DPS 3.13 1.79 1.79 1.34 1.34 1.34 1.34 75.95%
NAPS 0.6297 0.6102 0.601 0.6043 0.5975 0.6096 0.6033 2.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.17 1.14 1.00 0.98 0.90 0.98 0.96 -
P/RPS 0.41 0.43 0.42 0.45 0.41 0.47 0.47 -8.69%
P/EPS 22.37 49.56 -291.62 -56.65 -36.09 -50.28 -39.21 -
EY 4.47 2.02 -0.34 -1.77 -2.77 -1.99 -2.55 -
DY 5.38 3.16 3.60 2.76 3.03 2.76 2.81 54.12%
P/NAPS 0.92 0.93 0.83 0.80 0.74 0.81 0.79 10.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 29/05/07 27/02/07 28/11/06 29/08/06 14/06/06 -
Price 1.23 1.28 0.95 0.93 0.89 0.99 0.98 -
P/RPS 0.43 0.48 0.40 0.43 0.41 0.48 0.48 -7.06%
P/EPS 23.52 55.65 -277.04 -53.76 -35.69 -50.80 -40.03 -
EY 4.25 1.80 -0.36 -1.86 -2.80 -1.97 -2.50 -
DY 5.12 2.81 3.79 2.90 3.06 2.73 2.76 50.91%
P/NAPS 0.97 1.04 0.79 0.76 0.73 0.82 0.81 12.75%

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