[SEEHUP] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -139.62%
YoY- 86.78%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 87,778 82,856 82,686 88,010 94,826 166,118 122,692 -5.42%
PBT 214 604 2,012 6 -3,792 3,146 2,296 -32.64%
Tax -408 -788 -1,230 -634 -464 -1,406 -442 -1.32%
NP -194 -184 782 -628 -4,256 1,740 1,854 -
-
NP to SH -532 -810 204 -336 -2,542 2,266 1,406 -
-
Tax Rate 190.65% 130.46% 61.13% 10,566.67% - 44.69% 19.25% -
Total Cost 87,972 83,040 81,904 88,638 99,082 164,378 120,838 -5.14%
-
Net Worth 68,315 59,340 58,588 58,560 39,438 52,789 53,934 4.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 68,315 59,340 58,588 58,560 39,438 52,789 53,934 4.01%
NOSH 52,258 51,265 50,999 48,000 41,266 41,200 40,171 4.47%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.22% -0.22% 0.95% -0.71% -4.49% 1.05% 1.51% -
ROE -0.78% -1.37% 0.35% -0.57% -6.45% 4.29% 2.61% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 168.94 161.62 162.13 183.35 229.79 403.20 305.42 -9.38%
EPS -1.02 -1.58 0.40 -0.70 -6.16 5.50 3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3148 1.1575 1.1488 1.22 0.9557 1.2813 1.3426 -0.34%
Adjusted Per Share Value based on latest NOSH - 48,101
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 108.59 102.50 102.29 108.88 117.31 205.51 151.78 -5.42%
EPS -0.66 -1.00 0.25 -0.42 -3.14 2.80 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8451 0.7341 0.7248 0.7245 0.4879 0.6531 0.6672 4.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.00 1.08 0.90 0.66 0.92 0.885 1.00 -
P/RPS 0.59 0.67 0.56 0.36 0.40 0.22 0.33 10.15%
P/EPS -97.67 -68.35 225.00 -94.29 -14.94 16.09 28.57 -
EY -1.02 -1.46 0.44 -1.06 -6.70 6.21 3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.93 0.78 0.54 0.96 0.69 0.74 0.44%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 28/11/14 29/11/13 30/11/12 29/11/11 30/11/10 -
Price 1.04 1.13 0.735 0.80 0.96 0.80 0.95 -
P/RPS 0.62 0.70 0.45 0.44 0.42 0.20 0.31 12.23%
P/EPS -101.57 -71.52 183.75 -114.29 -15.58 14.55 27.14 -
EY -0.98 -1.40 0.54 -0.88 -6.42 6.88 3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.98 0.64 0.66 1.00 0.62 0.71 1.79%

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