[SEEHUP] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -6.54%
YoY- 61.3%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 96,342 98,543 107,361 116,113 116,827 120,587 122,700 -14.87%
PBT -132 1,684 2,344 4,557 5,044 5,368 6,563 -
Tax -253 -711 -807 -734 -783 -864 -1,041 -61.02%
NP -385 973 1,537 3,823 4,261 4,504 5,522 -
-
NP to SH 834 2,172 2,470 4,347 4,651 4,643 4,853 -69.05%
-
Tax Rate - 42.22% 34.43% 16.11% 15.52% 16.10% 15.86% -
Total Cost 96,727 97,570 105,824 112,290 112,566 116,083 117,178 -11.99%
-
Net Worth 53,323 53,534 53,269 53,169 53,727 52,411 51,380 2.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,453 1,453 1,453 1,442 2,525 3,609 3,609 -45.44%
Div Payout % 174.29% 66.92% 58.85% 33.19% 54.29% 77.75% 74.38% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 53,323 53,534 53,269 53,169 53,727 52,411 51,380 2.50%
NOSH 40,000 40,181 40,377 40,139 40,175 40,217 40,072 -0.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.40% 0.99% 1.43% 3.29% 3.65% 3.74% 4.50% -
ROE 1.56% 4.06% 4.64% 8.18% 8.66% 8.86% 9.45% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 240.86 245.24 265.89 289.27 290.79 299.84 306.20 -14.77%
EPS 2.09 5.41 6.12 10.83 11.58 11.54 12.11 -68.96%
DPS 3.60 3.60 3.60 3.60 6.30 9.00 9.00 -45.68%
NAPS 1.3331 1.3323 1.3193 1.3246 1.3373 1.3032 1.2822 2.62%
Adjusted Per Share Value based on latest NOSH - 40,139
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 123.23 126.04 137.32 148.52 149.43 154.24 156.94 -14.87%
EPS 1.07 2.78 3.16 5.56 5.95 5.94 6.21 -69.00%
DPS 1.86 1.86 1.86 1.85 3.23 4.62 4.62 -45.44%
NAPS 0.6821 0.6847 0.6814 0.6801 0.6872 0.6704 0.6572 2.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 0.90 0.83 0.95 1.08 1.00 1.06 -
P/RPS 0.37 0.37 0.31 0.33 0.37 0.33 0.35 3.77%
P/EPS 42.69 16.65 13.57 8.77 9.33 8.66 8.75 187.38%
EY 2.34 6.01 7.37 11.40 10.72 11.54 11.43 -65.23%
DY 4.04 4.00 4.34 3.79 5.83 9.00 8.49 -39.02%
P/NAPS 0.67 0.68 0.63 0.72 0.81 0.77 0.83 -13.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/08/08 30/05/08 -
Price 1.00 0.86 0.93 0.95 0.88 1.12 1.00 -
P/RPS 0.42 0.35 0.35 0.33 0.30 0.37 0.33 17.42%
P/EPS 47.96 15.91 15.20 8.77 7.60 9.70 8.26 222.70%
EY 2.09 6.29 6.58 11.40 13.16 10.31 12.11 -68.96%
DY 3.60 4.19 3.87 3.79 7.16 8.04 9.00 -45.68%
P/NAPS 0.75 0.65 0.70 0.72 0.66 0.86 0.78 -2.57%

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