[SEEHUP] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -44.18%
YoY- 28.25%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 95,640 81,478 82,034 71,670 73,044 65,811 53,477 10.16%
PBT 2,050 -959 3,152 2,151 2,238 2,184 2,308 -1.95%
Tax -455 -512 -960 -594 -1,024 -1,487 -713 -7.20%
NP 1,595 -1,471 2,192 1,557 1,214 697 1,595 0.00%
-
NP to SH 558 -983 2,192 1,557 1,214 697 1,595 -16.05%
-
Tax Rate 22.20% - 30.46% 27.62% 45.76% 68.09% 30.89% -
Total Cost 94,045 82,949 79,842 70,113 71,830 65,114 51,882 10.41%
-
Net Worth 48,444 48,689 51,236 46,179 45,683 45,953 46,023 0.85%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,445 1,084 2,166 1,499 1,402 - - -
Div Payout % 258.97% 0.00% 98.86% 96.34% 115.51% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 48,444 48,689 51,236 46,179 45,683 45,953 46,023 0.85%
NOSH 40,139 40,163 40,128 39,999 40,066 40,057 25,023 8.19%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.67% -1.81% 2.67% 2.17% 1.66% 1.06% 2.98% -
ROE 1.15% -2.02% 4.28% 3.37% 2.66% 1.52% 3.47% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 238.27 202.87 204.43 179.18 182.31 164.29 213.70 1.82%
EPS 1.39 -2.45 5.46 3.88 3.03 1.74 3.99 -16.11%
DPS 3.60 2.70 5.40 3.75 3.50 0.00 0.00 -
NAPS 1.2069 1.2123 1.2768 1.1545 1.1402 1.1472 1.8392 -6.77%
Adjusted Per Share Value based on latest NOSH - 40,223
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 122.33 104.22 104.93 91.67 93.43 84.18 68.40 10.16%
EPS 0.71 -1.26 2.80 1.99 1.55 0.89 2.04 -16.12%
DPS 1.85 1.39 2.77 1.92 1.79 0.00 0.00 -
NAPS 0.6196 0.6228 0.6554 0.5907 0.5843 0.5878 0.5887 0.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.00 0.96 1.13 1.20 1.20 1.52 2.28 -
P/RPS 0.42 0.47 0.55 0.67 0.66 0.93 1.07 -14.42%
P/EPS 71.94 -39.22 20.69 30.83 39.60 87.36 35.77 12.34%
EY 1.39 -2.55 4.83 3.24 2.52 1.14 2.80 -11.01%
DY 3.60 2.81 4.78 3.13 2.92 0.00 0.00 -
P/NAPS 0.83 0.79 0.89 1.04 1.05 1.32 1.24 -6.46%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 14/06/06 27/05/05 28/05/04 30/05/03 29/05/02 30/05/01 -
Price 0.95 0.98 1.05 1.15 1.17 1.49 2.00 -
P/RPS 0.40 0.48 0.51 0.64 0.64 0.91 0.94 -13.26%
P/EPS 68.34 -40.04 19.22 29.54 38.61 85.63 31.38 13.84%
EY 1.46 -2.50 5.20 3.38 2.59 1.17 3.19 -12.20%
DY 3.79 2.76 5.14 3.26 2.99 0.00 0.00 -
P/NAPS 0.79 0.81 0.82 1.00 1.03 1.30 1.09 -5.22%

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