[SEEHUP] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -20.47%
YoY- 30.75%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 86,487 94,710 146,071 120,411 95,027 116,113 121,156 -5.45%
PBT 255 -9,992 -6,139 2,445 711 4,557 5,376 -39.80%
Tax -844 -256 -981 -1,214 -476 -734 -837 0.13%
NP -589 -10,248 -7,120 1,231 235 3,823 4,539 -
-
NP to SH -384 -6,567 -6,293 1,216 930 4,347 2,695 -
-
Tax Rate 330.98% - - 49.65% 66.95% 16.11% 15.57% -
Total Cost 87,076 104,958 153,191 119,180 94,792 112,290 116,617 -4.74%
-
Net Worth 59,100 43,808 45,786 53,014 53,070 53,169 51,673 2.26%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 4,350 1,453 1,442 3,616 -
Div Payout % - - - 357.79% 156.30% 33.19% 134.18% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 59,100 43,808 45,786 53,014 53,070 53,169 51,673 2.26%
NOSH 48,108 51,464 41,279 40,568 40,119 40,139 40,091 3.08%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -0.68% -10.82% -4.87% 1.02% 0.25% 3.29% 3.75% -
ROE -0.65% -14.99% -13.74% 2.29% 1.75% 8.18% 5.22% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 179.78 223.28 353.86 296.81 236.86 289.27 302.20 -8.28%
EPS -0.80 -15.48 -15.25 3.00 2.32 10.83 6.72 -
DPS 0.00 0.00 0.00 10.80 3.60 3.60 9.00 -
NAPS 1.2285 1.0328 1.1092 1.3068 1.3228 1.3246 1.2889 -0.79%
Adjusted Per Share Value based on latest NOSH - 40,568
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 106.99 117.17 180.71 148.96 117.56 143.64 149.88 -5.45%
EPS -0.48 -8.12 -7.79 1.50 1.15 5.38 3.33 -
DPS 0.00 0.00 0.00 5.38 1.80 1.78 4.47 -
NAPS 0.7311 0.542 0.5664 0.6558 0.6565 0.6578 0.6393 2.25%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.79 0.65 0.80 0.89 0.99 0.95 1.20 -
P/RPS 0.44 0.29 0.23 0.30 0.42 0.33 0.40 1.59%
P/EPS -98.97 -4.20 -5.25 29.69 42.71 8.77 17.85 -
EY -1.01 -23.82 -19.06 3.37 2.34 11.40 5.60 -
DY 0.00 0.00 0.00 12.13 3.64 3.79 7.50 -
P/NAPS 0.64 0.63 0.72 0.68 0.75 0.72 0.93 -6.03%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 -
Price 0.73 0.585 0.90 0.90 0.93 0.95 1.18 -
P/RPS 0.41 0.26 0.25 0.30 0.39 0.33 0.39 0.83%
P/EPS -91.46 -3.78 -5.90 30.03 40.12 8.77 17.55 -
EY -1.09 -26.46 -16.94 3.33 2.49 11.40 5.70 -
DY 0.00 0.00 0.00 12.00 3.87 3.79 7.63 -
P/NAPS 0.59 0.57 0.81 0.69 0.70 0.72 0.92 -7.13%

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