[SEEHUP] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 56.85%
YoY- 94.15%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 81,472 82,394 84,134 86,487 90,773 91,193 94,231 -9.23%
PBT 1,312 585 309 255 -539 -1,390 -2,438 -
Tax -531 -542 -233 -844 -796 -637 -711 -17.66%
NP 781 43 76 -589 -1,335 -2,027 -3,149 -
-
NP to SH 567 77 297 -384 -890 -1,264 -1,993 -
-
Tax Rate 40.47% 92.65% 75.40% 330.98% - - - -
Total Cost 80,691 82,351 84,058 87,076 92,108 93,220 97,380 -11.76%
-
Net Worth 60,175 45,876 59,050 59,100 58,683 48,181 58,576 1.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 60,175 45,876 59,050 59,100 58,683 48,181 58,576 1.81%
NOSH 52,380 40,000 47,833 48,108 48,101 48,181 51,464 1.18%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.96% 0.05% 0.09% -0.68% -1.47% -2.22% -3.34% -
ROE 0.94% 0.17% 0.50% -0.65% -1.52% -2.62% -3.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 155.54 205.99 175.89 179.78 188.71 189.27 183.10 -10.29%
EPS 1.08 0.19 0.62 -0.80 -1.85 -2.62 -3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1488 1.1469 1.2345 1.2285 1.22 1.00 1.1382 0.61%
Adjusted Per Share Value based on latest NOSH - 48,108
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 100.79 101.93 104.08 106.99 112.30 112.82 116.57 -9.23%
EPS 0.70 0.10 0.37 -0.48 -1.10 -1.56 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7444 0.5675 0.7305 0.7311 0.726 0.5961 0.7247 1.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.90 0.92 0.71 0.79 0.66 0.58 0.58 -
P/RPS 0.58 0.45 0.40 0.44 0.35 0.31 0.32 48.60%
P/EPS 83.14 477.92 114.35 -98.97 -35.67 -22.11 -14.98 -
EY 1.20 0.21 0.87 -1.01 -2.80 -4.52 -6.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.58 0.64 0.54 0.58 0.51 32.71%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.735 0.84 0.79 0.73 0.80 0.63 0.60 -
P/RPS 0.47 0.41 0.45 0.41 0.42 0.33 0.33 26.55%
P/EPS 67.90 436.36 127.23 -91.46 -43.24 -24.01 -15.49 -
EY 1.47 0.23 0.79 -1.09 -2.31 -4.16 -6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.64 0.59 0.66 0.63 0.53 13.38%

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