[SEEHUP] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 36.58%
YoY- 89.77%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 82,119 87,516 82,394 91,193 110,123 151,578 104,994 -4.00%
PBT 11,873 1,753 585 -1,390 -15,241 1,603 2,872 26.65%
Tax -202 -992 -542 -637 -436 -1,290 -851 -21.29%
NP 11,671 761 43 -2,027 -15,677 313 2,021 33.90%
-
NP to SH 11,253 259 77 -1,264 -12,356 1,105 1,391 41.63%
-
Tax Rate 1.70% 56.59% 92.65% - - 80.47% 29.63% -
Total Cost 70,448 86,755 82,351 93,220 125,800 151,265 102,973 -6.12%
-
Net Worth 68,062 59,488 45,876 48,181 40,284 52,667 53,632 4.04%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,507 - - - - - 2,160 2.51%
Div Payout % 22.28% - - - - - 155.28% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 68,062 59,488 45,876 48,181 40,284 52,667 53,632 4.04%
NOSH 51,739 51,666 40,000 48,181 41,360 41,278 40,075 4.34%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.21% 0.87% 0.05% -2.22% -14.24% 0.21% 1.92% -
ROE 16.53% 0.44% 0.17% -2.62% -30.67% 2.10% 2.59% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 158.72 169.39 205.99 189.27 266.25 367.21 261.99 -8.00%
EPS 21.75 0.50 0.19 -2.62 -29.87 2.68 3.47 35.74%
DPS 4.85 0.00 0.00 0.00 0.00 0.00 5.40 -1.77%
NAPS 1.3155 1.1514 1.1469 1.00 0.974 1.2759 1.3383 -0.28%
Adjusted Per Share Value based on latest NOSH - 48,181
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 105.04 111.94 105.39 116.64 140.86 193.88 134.29 -4.00%
EPS 14.39 0.33 0.10 -1.62 -15.80 1.41 1.78 41.62%
DPS 3.21 0.00 0.00 0.00 0.00 0.00 2.76 2.54%
NAPS 0.8706 0.7609 0.5868 0.6163 0.5153 0.6737 0.686 4.04%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.12 1.08 0.92 0.58 0.78 0.95 0.88 -
P/RPS 0.71 0.64 0.45 0.31 0.29 0.26 0.34 13.04%
P/EPS 5.15 215.44 477.92 -22.11 -2.61 35.49 25.35 -23.30%
EY 19.42 0.46 0.21 -4.52 -38.30 2.82 3.94 30.42%
DY 4.33 0.00 0.00 0.00 0.00 0.00 6.14 -5.64%
P/NAPS 0.85 0.94 0.80 0.58 0.80 0.74 0.66 4.30%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 30/08/10 -
Price 1.04 1.05 0.84 0.63 0.98 0.89 0.91 -
P/RPS 0.66 0.62 0.41 0.33 0.37 0.24 0.35 11.14%
P/EPS 4.78 209.46 436.36 -24.01 -3.28 33.25 26.22 -24.67%
EY 20.91 0.48 0.23 -4.16 -30.48 3.01 3.81 32.77%
DY 4.66 0.00 0.00 0.00 0.00 0.00 5.93 -3.93%
P/NAPS 0.79 0.91 0.73 0.63 1.01 0.70 0.68 2.52%

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