[SEEHUP] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 11.51%
YoY- -78.61%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 110,411 104,994 98,463 95,027 96,342 98,543 107,361 1.88%
PBT 3,118 2,872 2,308 711 -132 1,684 2,344 20.93%
Tax -950 -851 -1,056 -476 -253 -711 -807 11.47%
NP 2,168 2,021 1,252 235 -385 973 1,537 25.74%
-
NP to SH 1,529 1,391 1,300 930 834 2,172 2,470 -27.34%
-
Tax Rate 30.47% 29.63% 45.75% 66.95% - 42.22% 34.43% -
Total Cost 108,243 102,973 97,211 94,792 96,727 97,570 105,824 1.51%
-
Net Worth 54,343 53,632 53,068 53,070 53,323 53,534 53,269 1.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,160 2,160 2,160 1,453 1,453 1,453 1,453 30.22%
Div Payout % 141.27% 155.28% 166.15% 156.30% 174.29% 66.92% 58.85% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 54,343 53,632 53,068 53,070 53,323 53,534 53,269 1.33%
NOSH 40,476 40,075 40,000 40,119 40,000 40,181 40,377 0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.96% 1.92% 1.27% 0.25% -0.40% 0.99% 1.43% -
ROE 2.81% 2.59% 2.45% 1.75% 1.56% 4.06% 4.64% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 272.78 261.99 246.16 236.86 240.86 245.24 265.89 1.71%
EPS 3.78 3.47 3.25 2.32 2.09 5.41 6.12 -27.45%
DPS 5.40 5.40 5.40 3.60 3.60 3.60 3.60 31.00%
NAPS 1.3426 1.3383 1.3267 1.3228 1.3331 1.3323 1.3193 1.17%
Adjusted Per Share Value based on latest NOSH - 40,119
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 141.22 134.29 125.94 121.55 123.23 126.04 137.32 1.88%
EPS 1.96 1.78 1.66 1.19 1.07 2.78 3.16 -27.24%
DPS 2.76 2.76 2.76 1.86 1.86 1.86 1.86 30.06%
NAPS 0.6951 0.686 0.6788 0.6788 0.6821 0.6847 0.6814 1.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.88 0.98 0.99 0.89 0.90 0.83 -
P/RPS 0.37 0.34 0.40 0.42 0.37 0.37 0.31 12.50%
P/EPS 26.47 25.35 30.15 42.71 42.69 16.65 13.57 56.05%
EY 3.78 3.94 3.32 2.34 2.34 6.01 7.37 -35.89%
DY 5.40 6.14 5.51 3.64 4.04 4.00 4.34 15.66%
P/NAPS 0.74 0.66 0.74 0.75 0.67 0.68 0.63 11.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.95 0.91 1.00 0.93 1.00 0.86 0.93 -
P/RPS 0.35 0.35 0.41 0.39 0.42 0.35 0.35 0.00%
P/EPS 25.15 26.22 30.77 40.12 47.96 15.91 15.20 39.85%
EY 3.98 3.81 3.25 2.49 2.09 6.29 6.58 -28.45%
DY 5.68 5.93 5.40 3.87 3.60 4.19 3.87 29.11%
P/NAPS 0.71 0.68 0.75 0.70 0.75 0.65 0.70 0.94%

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