[SEEHUP] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 11.51%
YoY- -78.61%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 94,710 146,071 120,411 95,027 116,113 121,156 86,425 1.53%
PBT -9,992 -6,139 2,445 711 4,557 5,376 797 -
Tax -256 -981 -1,214 -476 -734 -837 -780 -16.93%
NP -10,248 -7,120 1,231 235 3,823 4,539 17 -
-
NP to SH -6,567 -6,293 1,216 930 4,347 2,695 -692 45.45%
-
Tax Rate - - 49.65% 66.95% 16.11% 15.57% 97.87% -
Total Cost 104,958 153,191 119,180 94,792 112,290 116,617 86,408 3.29%
-
Net Worth 43,808 45,786 53,014 53,070 53,169 51,673 48,848 -1.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 4,350 1,453 1,442 3,616 1,085 -
Div Payout % - - 357.79% 156.30% 33.19% 134.18% 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 43,808 45,786 53,014 53,070 53,169 51,673 48,848 -1.79%
NOSH 51,464 41,279 40,568 40,119 40,139 40,091 40,000 4.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -10.82% -4.87% 1.02% 0.25% 3.29% 3.75% 0.02% -
ROE -14.99% -13.74% 2.29% 1.75% 8.18% 5.22% -1.42% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 223.28 353.86 296.81 236.86 289.27 302.20 216.06 0.54%
EPS -15.48 -15.25 3.00 2.32 10.83 6.72 -1.73 44.03%
DPS 0.00 0.00 10.80 3.60 3.60 9.00 2.70 -
NAPS 1.0328 1.1092 1.3068 1.3228 1.3246 1.2889 1.2212 -2.75%
Adjusted Per Share Value based on latest NOSH - 40,119
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 117.17 180.71 148.96 117.56 143.64 149.88 106.92 1.53%
EPS -8.12 -7.79 1.50 1.15 5.38 3.33 -0.86 45.33%
DPS 0.00 0.00 5.38 1.80 1.78 4.47 1.34 -
NAPS 0.542 0.5664 0.6558 0.6565 0.6578 0.6393 0.6043 -1.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.65 0.80 0.89 0.99 0.95 1.20 0.98 -
P/RPS 0.29 0.23 0.30 0.42 0.33 0.40 0.45 -7.05%
P/EPS -4.20 -5.25 29.69 42.71 8.77 17.85 -56.65 -35.15%
EY -23.82 -19.06 3.37 2.34 11.40 5.60 -1.77 54.16%
DY 0.00 0.00 12.13 3.64 3.79 7.50 2.76 -
P/NAPS 0.63 0.72 0.68 0.75 0.72 0.93 0.80 -3.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.585 0.90 0.90 0.93 0.95 1.18 0.93 -
P/RPS 0.26 0.25 0.30 0.39 0.33 0.39 0.43 -8.03%
P/EPS -3.78 -5.90 30.03 40.12 8.77 17.55 -53.76 -35.72%
EY -26.46 -16.94 3.33 2.49 11.40 5.70 -1.86 55.59%
DY 0.00 0.00 12.00 3.87 3.79 7.63 2.90 -
P/NAPS 0.57 0.81 0.69 0.70 0.72 0.92 0.76 -4.67%

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