[SEEHUP] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 19.31%
YoY- -199.87%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 98,543 120,587 106,215 84,400 80,939 75,759 69,104 6.08%
PBT 1,684 5,368 3,872 -369 1,077 3,145 1,527 1.64%
Tax -711 -864 -715 -585 -439 -1,145 -427 8.86%
NP 973 4,504 3,157 -954 638 2,000 1,100 -2.02%
-
NP to SH 2,172 4,643 922 -794 795 2,000 1,100 11.99%
-
Tax Rate 42.22% 16.10% 18.47% - 40.76% 36.41% 27.96% -
Total Cost 97,570 116,083 103,058 85,354 80,301 73,759 68,004 6.19%
-
Net Worth 53,534 52,411 49,327 49,275 46,988 47,391 44,831 2.99%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,453 3,609 1,448 1,085 2,169 2,464 1,400 0.62%
Div Payout % 66.92% 77.75% 157.13% 0.00% 272.91% 123.22% 127.27% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 53,534 52,411 49,327 49,275 46,988 47,391 44,831 2.99%
NOSH 40,181 40,217 40,084 40,740 40,000 40,111 39,999 0.07%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.99% 3.74% 2.97% -1.13% 0.79% 2.64% 1.59% -
ROE 4.06% 8.86% 1.87% -1.61% 1.69% 4.22% 2.45% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 245.24 299.84 264.98 207.16 202.35 188.87 172.76 6.00%
EPS 5.41 11.54 2.30 -1.95 1.99 4.99 2.75 11.92%
DPS 3.60 9.00 3.60 2.70 5.40 6.14 3.50 0.47%
NAPS 1.3323 1.3032 1.2306 1.2095 1.1747 1.1815 1.1208 2.92%
Adjusted Per Share Value based on latest NOSH - 40,740
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 126.04 154.24 135.86 107.95 103.53 96.90 88.39 6.08%
EPS 2.78 5.94 1.18 -1.02 1.02 2.56 1.41 11.96%
DPS 1.86 4.62 1.85 1.39 2.78 3.15 1.79 0.64%
NAPS 0.6847 0.6704 0.6309 0.6303 0.601 0.6062 0.5734 2.99%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.90 1.00 1.14 0.98 1.11 1.06 1.21 -
P/RPS 0.37 0.33 0.43 0.47 0.55 0.56 0.70 -10.07%
P/EPS 16.65 8.66 49.56 -50.28 55.85 21.26 44.00 -14.94%
EY 6.01 11.54 2.02 -1.99 1.79 4.70 2.27 17.60%
DY 4.00 9.00 3.16 2.76 4.86 5.79 2.89 5.56%
P/NAPS 0.68 0.77 0.93 0.81 0.94 0.90 1.08 -7.41%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 -
Price 0.86 1.12 1.28 0.99 1.04 1.10 1.15 -
P/RPS 0.35 0.37 0.48 0.48 0.51 0.58 0.67 -10.24%
P/EPS 15.91 9.70 55.65 -50.80 52.33 22.06 41.82 -14.86%
EY 6.29 10.31 1.80 -1.97 1.91 4.53 2.39 17.48%
DY 4.19 8.04 2.81 2.73 5.19 5.58 3.04 5.48%
P/NAPS 0.65 0.86 1.04 0.82 0.89 0.93 1.03 -7.37%

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