[SEEHUP] YoY Cumulative 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- 105.95%
YoY- 100.63%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 66,568 62,146 64,280 65,035 72,729 108,070 97,319 -6.12%
PBT -278 13,090 1,699 300 -2,393 -5,628 1,630 -
Tax -340 -1,551 -1,199 -519 -386 -804 -742 -12.18%
NP -618 11,539 500 -219 -2,779 -6,432 888 -
-
NP to SH -1,034 11,297 -41 10 -1,594 -5,967 1,060 -
-
Tax Rate - 11.85% 70.57% 173.00% - - 45.52% -
Total Cost 67,186 50,607 63,780 65,254 75,508 114,502 96,431 -5.83%
-
Net Worth 67,544 71,053 58,732 61,425 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 - - - - - - 2,176 -
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 58,732 61,425 43,808 45,771 52,669 4.22%
NOSH 52,258 51,280 51,250 50,000 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 -1.53% 15.90% -0.07% 0.02% -3.64% -13.04% 2.01% -
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 128.13 121.19 125.42 130.07 171.46 261.89 241.46 -10.01%
EPS -1.99 22.03 -0.08 0.02 -3.76 -14.46 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.40 -
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 82.35 76.88 79.52 80.46 89.97 133.69 120.39 -6.12%
EPS -1.28 13.98 -0.05 0.01 -1.97 -7.38 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.69 -
NAPS 0.8356 0.879 0.7266 0.7599 0.542 0.5662 0.6516 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 0.80 0.95 0.57 0.61 0.38 0.31 0.37 13.70%
P/EPS -51.75 5.22 -900.00 3,950.00 -17.30 -5.53 33.84 -
EY -1.93 19.16 -0.11 0.03 -5.78 -18.08 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.07 -
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 0.82 1.03 0.79 0.56 0.34 0.34 0.37 14.16%
P/EPS -52.76 5.67 -1,243.75 3,650.00 -15.57 -6.22 34.22 -
EY -1.90 17.62 -0.08 0.03 -6.42 -16.07 2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
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