[SEEHUP] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 4392.59%
YoY- 74.28%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 81,525 82,033 71,671 71,722 65,811 53,477 39,735 12.71%
PBT -959 3,150 2,151 2,215 2,183 2,307 5,066 -
Tax -513 -972 -594 -1,002 -1,487 -421 -1,348 -14.86%
NP -1,472 2,178 1,557 1,213 696 1,886 3,718 -
-
NP to SH -984 2,178 1,557 1,213 696 1,594 3,718 -
-
Tax Rate - 30.86% 27.62% 45.24% 68.12% 18.25% 26.61% -
Total Cost 82,997 79,855 70,114 70,509 65,115 51,591 36,017 14.92%
-
Net Worth 48,768 47,483 46,454 46,092 45,952 46,054 47,643 0.38%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,085 3,318 2,464 1,400 1,401 - 1,748 -7.63%
Div Payout % 0.00% 152.37% 158.28% 115.42% 201.43% - 47.03% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 48,768 47,483 46,454 46,092 45,952 46,054 47,643 0.38%
NOSH 40,191 40,178 40,223 40,000 40,056 25,040 24,981 8.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.81% 2.66% 2.17% 1.69% 1.06% 3.53% 9.36% -
ROE -2.02% 4.59% 3.35% 2.63% 1.51% 3.46% 7.80% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 202.84 204.17 178.18 179.31 164.30 213.56 159.06 4.13%
EPS -2.45 5.42 3.87 3.03 1.74 6.37 14.88 -
DPS 2.70 8.26 6.14 3.50 3.50 0.00 7.00 -14.67%
NAPS 1.2134 1.1818 1.1549 1.1523 1.1472 1.8392 1.9072 -7.25%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 104.28 104.93 91.67 91.74 84.18 68.40 50.82 12.72%
EPS -1.26 2.79 1.99 1.55 0.89 2.04 4.76 -
DPS 1.39 4.24 3.15 1.79 1.79 0.00 2.24 -7.64%
NAPS 0.6238 0.6073 0.5942 0.5895 0.5878 0.5891 0.6094 0.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.96 1.13 1.20 1.20 1.52 2.28 3.70 -
P/RPS 0.47 0.55 0.67 0.67 0.93 1.07 2.33 -23.40%
P/EPS -39.21 20.85 31.00 39.57 87.48 35.82 24.86 -
EY -2.55 4.80 3.23 2.53 1.14 2.79 4.02 -
DY 2.81 7.31 5.12 2.92 2.30 0.00 1.89 6.83%
P/NAPS 0.79 0.96 1.04 1.04 1.32 1.24 1.94 -13.90%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 27/05/05 28/05/04 30/05/03 29/05/02 30/05/01 - -
Price 0.98 1.05 1.15 1.17 1.49 2.00 0.00 -
P/RPS 0.48 0.51 0.65 0.65 0.91 0.94 0.00 -
P/EPS -40.03 19.37 29.71 38.58 85.75 31.42 0.00 -
EY -2.50 5.16 3.37 2.59 1.17 3.18 0.00 -
DY 2.76 7.87 5.34 2.99 2.35 0.00 0.00 -
P/NAPS 0.81 0.89 1.00 1.02 1.30 1.09 0.00 -

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