[SEEHUP] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 4392.59%
YoY- 74.28%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 69,935 68,940 69,104 71,722 74,646 75,283 71,096 -1.08%
PBT 2,641 1,930 1,527 2,215 1,544 2,579 2,905 -6.13%
Tax -782 -342 -427 -1,002 -1,517 -1,959 -1,850 -43.58%
NP 1,859 1,588 1,100 1,213 27 620 1,055 45.73%
-
NP to SH 1,859 1,588 1,100 1,213 27 620 1,055 45.73%
-
Tax Rate 29.61% 17.72% 27.96% 45.24% 98.25% 75.96% 63.68% -
Total Cost 68,076 67,352 68,004 70,509 74,619 74,663 70,041 -1.87%
-
Net Worth 45,184 45,787 44,831 46,092 46,319 47,108 47,204 -2.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,400 1,400 1,400 1,400 1,401 1,401 1,401 -0.04%
Div Payout % 75.31% 88.16% 127.27% 115.42% 5,192.51% 226.13% 132.89% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 45,184 45,787 44,831 46,092 46,319 47,108 47,204 -2.86%
NOSH 39,919 39,999 39,999 40,000 39,999 40,000 40,483 -0.92%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.66% 2.30% 1.59% 1.69% 0.04% 0.82% 1.48% -
ROE 4.11% 3.47% 2.45% 2.63% 0.06% 1.32% 2.23% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 175.19 172.35 172.76 179.31 186.62 188.21 175.62 -0.16%
EPS 4.66 3.97 2.75 3.03 0.07 1.55 2.61 47.01%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.46 0.76%
NAPS 1.1319 1.1447 1.1208 1.1523 1.158 1.1777 1.166 -1.95%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 89.45 88.18 88.39 91.74 95.48 96.29 90.94 -1.09%
EPS 2.38 2.03 1.41 1.55 0.03 0.79 1.35 45.78%
DPS 1.79 1.79 1.79 1.79 1.79 1.79 1.79 0.00%
NAPS 0.5779 0.5857 0.5734 0.5895 0.5925 0.6025 0.6038 -2.87%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.15 1.08 1.21 1.20 1.25 1.32 1.38 -
P/RPS 0.66 0.63 0.70 0.67 0.67 0.70 0.79 -11.26%
P/EPS 24.69 27.20 44.00 39.57 1,851.85 85.16 52.96 -39.79%
EY 4.05 3.68 2.27 2.53 0.05 1.17 1.89 65.98%
DY 3.04 3.24 2.89 2.92 2.80 2.65 2.51 13.58%
P/NAPS 1.02 0.94 1.08 1.04 1.08 1.12 1.18 -9.23%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 29/08/02 -
Price 1.22 1.15 1.15 1.17 1.23 1.29 1.33 -
P/RPS 0.70 0.67 0.67 0.65 0.66 0.69 0.76 -5.32%
P/EPS 26.20 28.97 41.82 38.58 1,822.22 83.23 51.04 -35.81%
EY 3.82 3.45 2.39 2.59 0.05 1.20 1.96 55.83%
DY 2.87 3.04 3.04 2.99 2.85 2.71 2.60 6.78%
P/NAPS 1.08 1.00 1.03 1.02 1.06 1.10 1.14 -3.53%

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