[SEEHUP] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -19.17%
YoY- -51.65%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 94,181 131,655 135,320 98,287 106,999 121,536 95,640 -0.25%
PBT -2,787 -13,349 1,119 2,133 2,294 6,662 2,050 -
Tax -587 -682 -919 -919 -693 -1,038 -455 4.33%
NP -3,374 -14,031 200 1,214 1,601 5,624 1,595 -
-
NP to SH -2,116 -11,033 734 1,233 2,550 4,857 558 -
-
Tax Rate - - 82.13% 43.08% 30.21% 15.58% 22.20% -
Total Cost 97,555 145,686 135,120 97,073 105,398 115,912 94,045 0.61%
-
Net Worth 63,213 46,508 52,378 53,163 52,980 51,532 48,444 4.53%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 2,166 1,443 2,526 1,445 -
Div Payout % - - - 175.72% 56.61% 52.03% 258.97% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 63,213 46,508 52,378 53,163 52,980 51,532 48,444 4.53%
NOSH 51,464 41,264 40,331 40,123 40,097 40,109 40,139 4.22%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -3.58% -10.66% 0.15% 1.24% 1.50% 4.63% 1.67% -
ROE -3.35% -23.72% 1.40% 2.32% 4.81% 9.43% 1.15% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 183.00 319.05 335.52 244.96 266.85 303.01 238.27 -4.29%
EPS -4.82 -26.74 1.82 3.07 6.36 12.11 1.39 -
DPS 0.00 0.00 0.00 5.40 3.60 6.30 3.60 -
NAPS 1.2283 1.1271 1.2987 1.325 1.3213 1.2848 1.2069 0.29%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 116.51 162.87 167.41 121.59 132.37 150.35 118.32 -0.25%
EPS -2.62 -13.65 0.91 1.53 3.15 6.01 0.69 -
DPS 0.00 0.00 0.00 2.68 1.79 3.13 1.79 -
NAPS 0.782 0.5754 0.648 0.6577 0.6554 0.6375 0.5993 4.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.58 0.81 0.90 0.98 0.83 1.06 1.00 -
P/RPS 0.32 0.25 0.27 0.40 0.31 0.35 0.42 -4.42%
P/EPS -14.11 -3.03 49.45 31.89 13.05 8.75 71.94 -
EY -7.09 -33.01 2.02 3.14 7.66 11.42 1.39 -
DY 0.00 0.00 0.00 5.51 4.34 5.94 3.60 -
P/NAPS 0.47 0.72 0.69 0.74 0.63 0.83 0.83 -9.03%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 31/05/11 27/05/10 29/05/09 30/05/08 29/05/07 -
Price 0.60 0.78 0.90 1.00 0.93 1.00 0.95 -
P/RPS 0.33 0.24 0.27 0.41 0.35 0.33 0.40 -3.15%
P/EPS -14.59 -2.92 49.45 32.54 14.62 8.26 68.34 -
EY -6.85 -34.28 2.02 3.07 6.84 12.11 1.46 -
DY 0.00 0.00 0.00 5.40 3.87 6.30 3.79 -
P/NAPS 0.49 0.69 0.69 0.75 0.70 0.78 0.79 -7.64%

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