[SEEHUP] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 42.57%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 166,118 122,692 98,796 120,834 132,580 94,386 84,354 11.95%
PBT 3,146 2,296 676 5,628 8,666 1,912 380 42.20%
Tax -1,406 -442 -654 -1,762 -2,278 -856 -680 12.86%
NP 1,740 1,854 22 3,866 6,388 1,056 -300 -
-
NP to SH 2,266 1,406 948 4,220 4,424 146 162 55.19%
-
Tax Rate 44.69% 19.25% 96.75% 31.31% 26.29% 44.77% 178.95% -
Total Cost 164,378 120,838 98,774 116,968 126,192 93,330 84,654 11.68%
-
Net Worth 52,789 53,934 53,549 53,644 50,863 49,238 47,960 1.61%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 2,167 - - -
Div Payout % - - - - 49.00% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 52,789 53,934 53,549 53,644 50,863 49,238 47,960 1.61%
NOSH 41,200 40,171 40,169 40,114 40,145 40,555 40,499 0.28%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.05% 1.51% 0.02% 3.20% 4.82% 1.12% -0.36% -
ROE 4.29% 2.61% 1.77% 7.87% 8.70% 0.30% 0.34% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 403.20 305.42 245.95 301.23 330.25 232.73 208.28 11.63%
EPS 5.50 3.50 2.36 10.52 11.02 0.36 0.40 54.74%
DPS 0.00 0.00 0.00 0.00 5.40 0.00 0.00 -
NAPS 1.2813 1.3426 1.3331 1.3373 1.267 1.2141 1.1842 1.32%
Adjusted Per Share Value based on latest NOSH - 40,175
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 212.48 156.93 126.37 154.56 169.58 120.73 107.89 11.95%
EPS 2.90 1.80 1.21 5.40 5.66 0.19 0.21 54.86%
DPS 0.00 0.00 0.00 0.00 2.77 0.00 0.00 -
NAPS 0.6752 0.6899 0.6849 0.6862 0.6506 0.6298 0.6134 1.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.885 1.00 0.89 1.08 1.17 0.90 1.14 -
P/RPS 0.22 0.33 0.36 0.36 0.35 0.39 0.55 -14.15%
P/EPS 16.09 28.57 37.71 10.27 10.62 250.00 285.00 -38.04%
EY 6.21 3.50 2.65 9.74 9.42 0.40 0.35 61.46%
DY 0.00 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.69 0.74 0.67 0.81 0.92 0.74 0.96 -5.35%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 30/11/10 30/11/09 28/11/08 29/11/07 28/11/06 29/11/05 -
Price 0.80 0.95 1.00 0.88 1.23 0.89 1.01 -
P/RPS 0.20 0.31 0.41 0.29 0.37 0.38 0.48 -13.57%
P/EPS 14.55 27.14 42.37 8.37 11.16 247.22 252.50 -37.83%
EY 6.88 3.68 2.36 11.95 8.96 0.40 0.40 60.63%
DY 0.00 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 0.62 0.71 0.75 0.66 0.97 0.73 0.85 -5.12%

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