[SEEHUP] YoY 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- 146.84%
YoY- 154.27%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
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 22,679 20,718 22,937 21,030 25,316 25,011 35,973 -7.39%
PBT -385 12,788 693 297 -497 -7,201 482 -
Tax -136 -1,157 -584 -202 -154 -101 -521 -20.04%
NP -521 11,631 109 95 -651 -7,302 -39 53.97%
-
NP to SH -768 11,702 -143 178 -328 -7,100 357 -
-
Tax Rate - 9.05% 84.27% 68.01% - - 108.09% -
Total Cost 23,200 9,087 22,828 20,935 25,967 32,313 36,012 -7.06%
-
Net Worth 67,544 71,052 58,527 59,100 43,808 45,786 53,014 4.11%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 2,190 -
Div Payout % - - - - - - 613.64% -
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 71,052 58,527 59,100 43,808 45,786 53,014 4.11%
NOSH 52,258 51,279 51,071 48,108 51,464 41,279 40,568 4.30%
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 -2.30% 56.14% 0.48% 0.45% -2.57% -29.20% -0.11% -
ROE -1.14% 16.47% -0.24% 0.30% -0.75% -15.51% 0.67% -
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 43.65 40.40 44.91 43.71 59.68 60.59 88.67 -11.13%
EPS -1.48 22.82 -0.28 0.37 -0.77 -17.20 0.88 -
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 29.01 26.50 29.34 26.90 32.38 31.99 46.01 -7.39%
EPS -0.98 14.97 -0.18 0.23 -0.42 -9.08 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.80 -
NAPS 0.8639 0.9088 0.7486 0.7559 0.5603 0.5856 0.6781 4.11%
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 2.36 2.85 1.60 1.81 1.09 1.32 1.00 15.37%
P/EPS -69.68 5.04 -257.14 213.51 -84.06 -4.65 101.14 -
EY -1.44 19.84 -0.39 0.47 -1.19 -21.50 0.99 -
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 2.41 3.09 2.22 1.67 0.98 1.49 1.01 15.58%
P/EPS -71.03 5.48 -355.36 197.30 -75.65 -5.23 102.27 -
EY -1.41 18.26 -0.28 0.51 -1.32 -19.11 0.98 -
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