[SEEHUP] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -9.32%
YoY- 4.27%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Revenue 84,400 80,939 75,759 69,104 56,344 71,096 51,548 8.56%
PBT -369 1,077 3,145 1,527 2,144 2,905 5,945 -
Tax -585 -439 -1,145 -427 -510 -1,850 -1,581 -15.26%
NP -954 638 2,000 1,100 1,634 1,055 4,364 -
-
NP to SH -794 795 2,000 1,100 1,342 1,055 4,364 -
-
Tax Rate - 40.76% 36.41% 27.96% 23.79% 63.68% 26.59% -
Total Cost 85,354 80,301 73,759 68,004 54,710 70,041 47,184 10.37%
-
Net Worth 49,275 46,988 47,391 44,831 24,936 47,204 48,399 0.29%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Div 1,085 2,169 2,464 1,400 - 1,401 1,748 -7.63%
Div Payout % 0.00% 272.91% 123.22% 127.27% - 132.89% 40.07% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Net Worth 49,275 46,988 47,391 44,831 24,936 47,204 48,399 0.29%
NOSH 40,740 40,000 40,111 39,999 24,936 40,483 25,038 8.44%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
NP Margin -1.13% 0.79% 2.64% 1.59% 2.90% 1.48% 8.47% -
ROE -1.61% 1.69% 4.22% 2.45% 5.38% 2.23% 9.02% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 207.16 202.35 188.87 172.76 225.95 175.62 205.87 0.10%
EPS -1.95 1.99 4.99 2.75 5.38 2.61 17.43 -
DPS 2.70 5.40 6.14 3.50 0.00 3.46 7.00 -14.67%
NAPS 1.2095 1.1747 1.1815 1.1208 1.00 1.166 1.933 -7.51%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 107.95 103.53 96.90 88.39 72.07 90.94 65.93 8.56%
EPS -1.02 1.02 2.56 1.41 1.72 1.35 5.58 -
DPS 1.39 2.78 3.15 1.79 0.00 1.79 2.24 -7.64%
NAPS 0.6303 0.601 0.6062 0.5734 0.319 0.6038 0.6191 0.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 30/06/00 -
Price 0.98 1.11 1.06 1.21 1.99 1.38 2.89 -
P/RPS 0.47 0.55 0.56 0.70 0.88 0.79 1.40 -16.62%
P/EPS -50.28 55.85 21.26 44.00 36.98 52.96 16.58 -
EY -1.99 1.79 4.70 2.27 2.70 1.89 6.03 -
DY 2.76 4.86 5.79 2.89 0.00 2.51 2.42 2.21%
P/NAPS 0.81 0.94 0.90 1.08 1.99 1.18 1.50 -9.75%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 29/08/06 30/08/05 27/08/04 29/08/03 27/08/01 29/08/02 - -
Price 0.99 1.04 1.10 1.15 2.22 1.33 0.00 -
P/RPS 0.48 0.51 0.58 0.67 0.98 0.76 0.00 -
P/EPS -50.80 52.33 22.06 41.82 41.25 51.04 0.00 -
EY -1.97 1.91 4.53 2.39 2.42 1.96 0.00 -
DY 2.73 5.19 5.58 3.04 0.00 2.60 0.00 -
P/NAPS 0.82 0.89 0.93 1.03 2.22 1.14 0.00 -

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