[SEEHUP] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 103.97%
YoY- 100.63%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 88,757 82,861 85,706 86,713 96,972 144,093 129,758 -6.12%
PBT -370 17,453 2,265 400 -3,190 -7,504 2,173 -
Tax -453 -2,068 -1,598 -692 -514 -1,072 -989 -12.19%
NP -824 15,385 666 -292 -3,705 -8,576 1,184 -
-
NP to SH -1,378 15,062 -54 13 -2,125 -7,956 1,413 -
-
Tax Rate - 11.85% 70.55% 173.00% - - 45.51% -
Total Cost 89,581 67,476 85,040 87,005 100,677 152,669 128,574 -5.83%
-
Net Worth 67,544 71,053 58,731 61,423 43,808 45,771 52,669 4.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 2,901 -
Div Payout % - - - - - - 205.32% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 67,544 71,053 58,731 61,423 43,808 45,771 52,669 4.22%
NOSH 52,258 51,280 51,249 49,998 51,464 41,265 40,304 4.41%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.93% 18.57% 0.78% -0.34% -3.82% -5.95% 0.91% -
ROE -2.04% 21.20% -0.09% 0.02% -4.85% -17.38% 2.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 170.84 161.59 167.23 173.43 228.62 349.19 321.95 -10.01%
EPS -2.65 29.37 -0.11 0.03 -5.01 -19.28 3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.20 -
NAPS 1.3001 1.3856 1.146 1.2285 1.0328 1.1092 1.3068 -0.08%
Adjusted Per Share Value based on latest NOSH - 48,108
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 113.53 105.99 109.62 110.91 124.03 184.31 165.97 -6.12%
EPS -1.76 19.27 -0.07 0.02 -2.72 -10.18 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.71 -
NAPS 0.8639 0.9088 0.7512 0.7856 0.5603 0.5855 0.6737 4.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.03 1.15 0.72 0.79 0.65 0.80 0.89 -
P/RPS 0.60 0.71 0.43 0.46 0.28 0.23 0.28 13.53%
P/EPS -38.81 3.92 -675.00 2,962.50 -12.97 -4.15 25.38 -
EY -2.58 25.54 -0.15 0.03 -7.71 -24.10 3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.09 -
P/NAPS 0.79 0.83 0.63 0.64 0.63 0.72 0.68 2.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 1.05 1.25 0.995 0.73 0.585 0.90 0.90 -
P/RPS 0.61 0.77 0.59 0.42 0.26 0.26 0.28 13.84%
P/EPS -39.57 4.26 -932.81 2,737.50 -11.68 -4.67 25.67 -
EY -2.53 23.50 -0.11 0.04 -8.57 -21.42 3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.81 0.90 0.87 0.59 0.57 0.81 0.69 2.70%

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