[SEEHUP] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 226.03%
YoY- 449.24%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 100,494 116,940 125,722 92,104 85,570 84,425 73,088 5.44%
PBT 1,990 4,168 6,842 2,424 81 4,166 4,073 -11.24%
Tax -778 -1,220 -1,629 -980 -622 -1,561 -1,284 -8.00%
NP 1,212 2,948 5,213 1,444 -541 2,605 2,789 -12.95%
-
NP to SH 1,525 3,578 4,120 476 86 2,605 2,789 -9.56%
-
Tax Rate 39.10% 29.27% 23.81% 40.43% 767.90% 37.47% 31.52% -
Total Cost 99,282 113,992 120,509 90,660 86,111 81,820 70,298 5.91%
-
Net Worth 53,097 53,142 51,723 48,985 54,201 47,192 45,275 2.68%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 1,444 - - - - -
Div Payout % - - 35.06% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 53,097 53,142 51,723 48,985 54,201 47,192 45,275 2.68%
NOSH 40,140 40,119 40,129 40,112 40,624 40,123 39,999 0.05%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.21% 2.52% 4.15% 1.57% -0.63% 3.09% 3.82% -
ROE 2.87% 6.73% 7.97% 0.97% 0.16% 5.52% 6.16% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 250.36 291.48 313.29 229.62 210.64 210.42 182.72 5.38%
EPS 3.80 8.92 10.27 1.19 0.21 6.49 6.97 -9.60%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
NAPS 1.3228 1.3246 1.2889 1.2212 1.3342 1.1762 1.1319 2.62%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 124.32 144.67 155.53 113.94 105.86 104.44 90.42 5.44%
EPS 1.89 4.43 5.10 0.59 0.11 3.22 3.45 -9.53%
DPS 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
NAPS 0.6569 0.6574 0.6399 0.606 0.6705 0.5838 0.5601 2.69%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.99 0.95 1.20 0.98 1.05 1.20 1.15 -
P/RPS 0.40 0.33 0.38 0.43 0.50 0.57 0.63 -7.28%
P/EPS 26.05 10.65 11.69 82.58 492.19 18.48 16.49 7.91%
EY 3.84 9.39 8.56 1.21 0.20 5.41 6.06 -7.31%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.72 0.93 0.80 0.79 1.02 1.02 -4.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 27/02/07 23/02/06 25/02/05 27/02/04 -
Price 0.93 0.95 1.18 0.93 0.98 1.15 1.22 -
P/RPS 0.37 0.33 0.38 0.41 0.47 0.55 0.67 -9.41%
P/EPS 24.47 10.65 11.49 78.37 459.38 17.71 17.50 5.74%
EY 4.09 9.39 8.70 1.28 0.22 5.65 5.72 -5.43%
DY 0.00 0.00 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.92 0.76 0.73 0.98 1.08 -6.96%

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