[SEEHUP] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 60.9%
YoY- -57.38%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 96,972 144,093 129,758 100,494 116,940 125,722 92,104 0.86%
PBT -3,190 -7,504 2,173 1,990 4,168 6,842 2,424 -
Tax -514 -1,072 -989 -778 -1,220 -1,629 -980 -10.18%
NP -3,705 -8,576 1,184 1,212 2,948 5,213 1,444 -
-
NP to SH -2,125 -7,956 1,413 1,525 3,578 4,120 476 -
-
Tax Rate - - 45.51% 39.10% 29.27% 23.81% 40.43% -
Total Cost 100,677 152,669 128,574 99,282 113,992 120,509 90,660 1.76%
-
Net Worth 43,808 45,771 52,669 53,097 53,142 51,723 48,985 -1.84%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 2,901 - - 1,444 - -
Div Payout % - - 205.32% - - 35.06% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 43,808 45,771 52,669 53,097 53,142 51,723 48,985 -1.84%
NOSH 51,464 41,265 40,304 40,140 40,119 40,129 40,112 4.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.82% -5.95% 0.91% 1.21% 2.52% 4.15% 1.57% -
ROE -4.85% -17.38% 2.68% 2.87% 6.73% 7.97% 0.97% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 228.62 349.19 321.95 250.36 291.48 313.29 229.62 -0.07%
EPS -5.01 -19.28 3.51 3.80 8.92 10.27 1.19 -
DPS 0.00 0.00 7.20 0.00 0.00 3.60 0.00 -
NAPS 1.0328 1.1092 1.3068 1.3228 1.3246 1.2889 1.2212 -2.75%
Adjusted Per Share Value based on latest NOSH - 40,119
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 124.03 184.31 165.97 128.54 149.57 160.81 117.81 0.86%
EPS -2.72 -10.18 1.81 1.95 4.58 5.27 0.61 -
DPS 0.00 0.00 3.71 0.00 0.00 1.85 0.00 -
NAPS 0.5603 0.5855 0.6737 0.6792 0.6797 0.6616 0.6266 -1.84%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.65 0.80 0.89 0.99 0.95 1.20 0.98 -
P/RPS 0.28 0.23 0.28 0.40 0.33 0.38 0.43 -6.89%
P/EPS -12.97 -4.15 25.38 26.05 10.65 11.69 82.58 -
EY -7.71 -24.10 3.94 3.84 9.39 8.56 1.21 -
DY 0.00 0.00 8.09 0.00 0.00 3.00 0.00 -
P/NAPS 0.63 0.72 0.68 0.75 0.72 0.93 0.80 -3.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.585 0.90 0.90 0.93 0.95 1.18 0.93 -
P/RPS 0.26 0.26 0.28 0.37 0.33 0.38 0.41 -7.30%
P/EPS -11.68 -4.67 25.67 24.47 10.65 11.49 78.37 -
EY -8.57 -21.42 3.90 4.09 9.39 8.70 1.28 -
DY 0.00 0.00 8.00 0.00 0.00 3.05 0.00 -
P/NAPS 0.57 0.81 0.69 0.70 0.72 0.92 0.76 -4.67%

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