[SEEHUP] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -6.87%
YoY- 765.55%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 129,758 100,494 116,940 125,722 92,104 85,570 84,425 7.42%
PBT 2,173 1,990 4,168 6,842 2,424 81 4,166 -10.27%
Tax -989 -778 -1,220 -1,629 -980 -622 -1,561 -7.32%
NP 1,184 1,212 2,948 5,213 1,444 -541 2,605 -12.31%
-
NP to SH 1,413 1,525 3,578 4,120 476 86 2,605 -9.68%
-
Tax Rate 45.51% 39.10% 29.27% 23.81% 40.43% 767.90% 37.47% -
Total Cost 128,574 99,282 113,992 120,509 90,660 86,111 81,820 7.82%
-
Net Worth 52,669 53,097 53,142 51,723 48,985 54,201 47,192 1.84%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,901 - - 1,444 - - - -
Div Payout % 205.32% - - 35.06% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 52,669 53,097 53,142 51,723 48,985 54,201 47,192 1.84%
NOSH 40,304 40,140 40,119 40,129 40,112 40,624 40,123 0.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.91% 1.21% 2.52% 4.15% 1.57% -0.63% 3.09% -
ROE 2.68% 2.87% 6.73% 7.97% 0.97% 0.16% 5.52% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 321.95 250.36 291.48 313.29 229.62 210.64 210.42 7.34%
EPS 3.51 3.80 8.92 10.27 1.19 0.21 6.49 -9.73%
DPS 7.20 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.3068 1.3228 1.3246 1.2889 1.2212 1.3342 1.1762 1.76%
Adjusted Per Share Value based on latest NOSH - 40,091
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 165.97 128.54 149.57 160.81 117.81 109.45 107.99 7.42%
EPS 1.81 1.95 4.58 5.27 0.61 0.11 3.33 -9.65%
DPS 3.71 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 0.6737 0.6792 0.6797 0.6616 0.6266 0.6933 0.6036 1.84%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.89 0.99 0.95 1.20 0.98 1.05 1.20 -
P/RPS 0.28 0.40 0.33 0.38 0.43 0.50 0.57 -11.16%
P/EPS 25.38 26.05 10.65 11.69 82.58 492.19 18.48 5.42%
EY 3.94 3.84 9.39 8.56 1.21 0.20 5.41 -5.14%
DY 8.09 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.72 0.93 0.80 0.79 1.02 -6.53%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 28/02/08 27/02/07 23/02/06 25/02/05 -
Price 0.90 0.93 0.95 1.18 0.93 0.98 1.15 -
P/RPS 0.28 0.37 0.33 0.38 0.41 0.47 0.55 -10.63%
P/EPS 25.67 24.47 10.65 11.49 78.37 459.38 17.71 6.37%
EY 3.90 4.09 9.39 8.70 1.28 0.22 5.65 -5.98%
DY 8.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.72 0.92 0.76 0.73 0.98 -5.67%

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