[SEEHUP] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 5.34%
YoY- -23.87%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 81,472 90,773 94,405 157,033 110,411 96,342 116,827 -5.82%
PBT 1,312 -539 -16,696 1,544 3,118 -132 5,044 -20.09%
Tax -531 -796 -203 -1,401 -950 -253 -783 -6.26%
NP 781 -1,335 -16,899 143 2,168 -385 4,261 -24.62%
-
NP to SH 567 -890 -13,339 1,164 1,529 834 4,651 -29.57%
-
Tax Rate 40.47% - - 90.74% 30.47% - 15.52% -
Total Cost 80,691 92,108 111,304 156,890 108,243 96,727 112,566 -5.39%
-
Net Worth 60,175 58,683 39,376 53,348 54,343 53,323 53,727 1.90%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 2,160 1,453 2,525 -
Div Payout % - - - - 141.27% 174.29% 54.29% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 60,175 58,683 39,376 53,348 54,343 53,323 53,727 1.90%
NOSH 52,380 48,101 41,202 41,636 40,476 40,000 40,175 4.51%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.96% -1.47% -17.90% 0.09% 1.96% -0.40% 3.65% -
ROE 0.94% -1.52% -33.88% 2.18% 2.81% 1.56% 8.66% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 155.54 188.71 229.13 377.15 272.78 240.86 290.79 -9.89%
EPS 1.08 -1.85 -32.37 2.80 3.78 2.09 11.58 -32.64%
DPS 0.00 0.00 0.00 0.00 5.40 3.60 6.30 -
NAPS 1.1488 1.22 0.9557 1.2813 1.3426 1.3331 1.3373 -2.49%
Adjusted Per Share Value based on latest NOSH - 41,636
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 100.79 112.30 116.79 194.27 136.59 119.19 144.53 -5.82%
EPS 0.70 -1.10 -16.50 1.44 1.89 1.03 5.75 -29.58%
DPS 0.00 0.00 0.00 0.00 2.67 1.80 3.12 -
NAPS 0.7444 0.726 0.4871 0.66 0.6723 0.6597 0.6647 1.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.90 0.66 0.92 0.885 1.00 0.89 1.08 -
P/RPS 0.58 0.35 0.40 0.23 0.37 0.37 0.37 7.77%
P/EPS 83.14 -35.67 -2.84 31.66 26.47 42.69 9.33 43.96%
EY 1.20 -2.80 -35.19 3.16 3.78 2.34 10.72 -30.56%
DY 0.00 0.00 0.00 0.00 5.40 4.04 5.83 -
P/NAPS 0.78 0.54 0.96 0.69 0.74 0.67 0.81 -0.62%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 29/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.735 0.80 0.96 0.80 0.95 1.00 0.88 -
P/RPS 0.47 0.42 0.42 0.21 0.35 0.42 0.30 7.76%
P/EPS 67.90 -43.24 -2.97 28.62 25.15 47.96 7.60 44.02%
EY 1.47 -2.31 -33.72 3.49 3.98 2.09 13.16 -30.59%
DY 0.00 0.00 0.00 0.00 5.68 3.60 7.16 -
P/NAPS 0.64 0.66 1.00 0.62 0.71 0.75 0.66 -0.51%

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