[SEEHUP] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 24.77%
YoY- 30.69%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 94,386 84,354 87,260 73,546 79,112 60,168 50,076 11.13%
PBT 1,912 380 6,772 4,260 4,828 4,036 4,124 -12.01%
Tax -856 -680 -2,306 -1,066 -2,384 -1,442 -1,222 -5.75%
NP 1,056 -300 4,466 3,194 2,444 2,594 2,902 -15.49%
-
NP to SH 146 162 4,466 3,194 2,444 2,594 2,902 -39.22%
-
Tax Rate 44.77% 178.95% 34.05% 25.02% 49.38% 35.73% 29.63% -
Total Cost 93,330 84,654 82,794 70,352 76,668 57,574 47,174 12.03%
-
Net Worth 49,238 47,960 48,516 45,816 47,146 47,234 49,171 0.02%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 4,465 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 49,238 47,960 48,516 45,816 47,146 47,234 49,171 0.02%
NOSH 40,555 40,499 40,089 40,025 40,032 24,990 25,017 8.38%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.12% -0.36% 5.12% 4.34% 3.09% 4.31% 5.80% -
ROE 0.30% 0.34% 9.21% 6.97% 5.18% 5.49% 5.90% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 232.73 208.28 217.66 183.75 197.62 240.76 200.17 2.54%
EPS 0.36 0.40 11.14 7.98 6.10 10.38 11.60 -43.92%
DPS 0.00 0.00 11.14 0.00 0.00 0.00 0.00 -
NAPS 1.2141 1.1842 1.2102 1.1447 1.1777 1.8901 1.9655 -7.71%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.77 104.36 107.95 90.98 97.87 74.43 61.95 11.13%
EPS 0.18 0.20 5.52 3.95 3.02 3.21 3.59 -39.26%
DPS 0.00 0.00 5.52 0.00 0.00 0.00 0.00 -
NAPS 0.6091 0.5933 0.6002 0.5668 0.5833 0.5843 0.6083 0.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.90 1.14 1.10 1.08 1.32 2.16 2.68 -
P/RPS 0.39 0.55 0.51 0.59 0.67 0.90 1.34 -18.58%
P/EPS 250.00 285.00 9.87 13.53 21.62 20.81 23.10 48.69%
EY 0.40 0.35 10.13 7.39 4.62 4.81 4.33 -32.75%
DY 0.00 0.00 10.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.96 0.91 0.94 1.12 1.14 1.36 -9.64%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 26/11/04 28/11/03 29/11/02 29/11/01 27/02/01 -
Price 0.89 1.01 1.06 1.15 1.29 1.44 2.17 -
P/RPS 0.38 0.48 0.49 0.63 0.65 0.60 1.08 -15.97%
P/EPS 247.22 252.50 9.52 14.41 21.13 13.87 18.71 53.72%
EY 0.40 0.40 10.51 6.94 4.73 7.21 5.35 -35.08%
DY 0.00 0.00 10.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.88 1.00 1.10 0.76 1.10 -6.60%

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