[SEEHUP] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 17.07%
YoY- 6785.19%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 86,425 82,893 80,172 69,935 74,646 61,003 53,652 8.26%
PBT 797 88 2,220 2,641 1,544 2,852 4,294 -24.46%
Tax -780 -269 -801 -782 -1,517 -738 -1,177 -6.62%
NP 17 -181 1,419 1,859 27 2,114 3,117 -58.02%
-
NP to SH -692 290 1,419 1,859 27 1,822 3,117 -
-
Tax Rate 97.87% 305.68% 36.08% 29.61% 98.25% 25.88% 27.41% -
Total Cost 86,408 83,074 78,753 68,076 74,619 58,889 50,535 9.34%
-
Net Worth 48,848 53,368 46,879 45,184 46,319 47,365 24,999 11.80%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,085 2,169 1,508 1,400 1,401 - 1,748 -7.63%
Div Payout % 0.00% 748.15% 106.30% 75.31% 5,192.51% - 56.10% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 48,848 53,368 46,879 45,184 46,319 47,365 24,999 11.80%
NOSH 40,000 40,000 39,857 39,919 39,999 40,049 24,999 8.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.02% -0.22% 1.77% 2.66% 0.04% 3.47% 5.81% -
ROE -1.42% 0.54% 3.03% 4.11% 0.06% 3.85% 12.47% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 216.06 207.23 201.15 175.19 186.62 152.32 214.61 0.11%
EPS -1.73 0.73 3.56 4.66 0.07 4.55 12.47 -
DPS 2.70 5.40 3.75 3.50 3.50 0.00 7.00 -14.67%
NAPS 1.2212 1.3342 1.1762 1.1319 1.158 1.1827 1.00 3.38%
Adjusted Per Share Value based on latest NOSH - 39,919
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 106.92 102.55 99.18 86.52 92.35 75.47 66.37 8.26%
EPS -0.86 0.36 1.76 2.30 0.03 2.25 3.86 -
DPS 1.34 2.68 1.87 1.73 1.73 0.00 2.16 -7.64%
NAPS 0.6043 0.6602 0.58 0.559 0.573 0.586 0.3093 11.80%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.98 1.05 1.20 1.15 1.25 1.49 2.54 -
P/RPS 0.45 0.51 0.60 0.66 0.67 0.98 1.18 -14.83%
P/EPS -56.65 144.83 33.71 24.69 1,851.85 32.75 20.37 -
EY -1.77 0.69 2.97 4.05 0.05 3.05 4.91 -
DY 2.76 5.14 3.13 3.04 2.80 0.00 2.76 0.00%
P/NAPS 0.80 0.79 1.02 1.02 1.08 1.26 2.54 -17.50%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 25/02/05 27/02/04 28/02/03 27/02/02 27/02/01 -
Price 0.93 0.98 1.15 1.22 1.23 1.48 2.17 -
P/RPS 0.43 0.47 0.57 0.70 0.66 0.97 1.01 -13.26%
P/EPS -53.76 135.17 32.30 26.20 1,822.22 32.53 17.40 -
EY -1.86 0.74 3.10 3.82 0.05 3.07 5.75 -
DY 2.90 5.51 3.26 2.87 2.85 0.00 3.23 -1.77%
P/NAPS 0.76 0.73 0.98 1.08 1.06 1.25 2.17 -16.03%

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