[SEEHUP] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 53.49%
YoY- 39.88%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 122,700 95,942 81,525 82,033 71,671 71,722 65,811 10.93%
PBT 6,563 2,062 -959 3,150 2,151 2,215 2,183 20.11%
Tax -1,041 -350 -513 -972 -594 -1,002 -1,487 -5.76%
NP 5,522 1,712 -1,472 2,178 1,557 1,213 696 41.18%
-
NP to SH 4,853 -138 -984 2,178 1,557 1,213 696 38.17%
-
Tax Rate 15.86% 16.97% - 30.86% 27.62% 45.24% 68.12% -
Total Cost 117,178 94,230 82,997 79,855 70,114 70,509 65,115 10.27%
-
Net Worth 51,380 48,578 48,768 47,483 46,454 46,092 45,952 1.87%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 3,609 1,448 1,085 3,318 2,464 1,400 1,401 17.06%
Div Payout % 74.38% 0.00% 0.00% 152.37% 158.28% 115.42% 201.43% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 51,380 48,578 48,768 47,483 46,454 46,092 45,952 1.87%
NOSH 40,072 40,243 40,191 40,178 40,223 40,000 40,056 0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.50% 1.78% -1.81% 2.66% 2.17% 1.69% 1.06% -
ROE 9.45% -0.28% -2.02% 4.59% 3.35% 2.63% 1.51% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 306.20 238.40 202.84 204.17 178.18 179.31 164.30 10.92%
EPS 12.11 -0.34 -2.45 5.42 3.87 3.03 1.74 38.13%
DPS 9.00 3.60 2.70 8.26 6.14 3.50 3.50 17.03%
NAPS 1.2822 1.2071 1.2134 1.1818 1.1549 1.1523 1.1472 1.86%
Adjusted Per Share Value based on latest NOSH - 40,178
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 156.94 122.72 104.28 104.93 91.67 91.74 84.18 10.92%
EPS 6.21 -0.18 -1.26 2.79 1.99 1.55 0.89 38.19%
DPS 4.62 1.85 1.39 4.24 3.15 1.79 1.79 17.10%
NAPS 0.6572 0.6214 0.6238 0.6073 0.5942 0.5895 0.5878 1.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.06 1.00 0.96 1.13 1.20 1.20 1.52 -
P/RPS 0.35 0.42 0.47 0.55 0.67 0.67 0.93 -15.01%
P/EPS 8.75 -291.62 -39.21 20.85 31.00 39.57 87.48 -31.84%
EY 11.43 -0.34 -2.55 4.80 3.23 2.53 1.14 46.79%
DY 8.49 3.60 2.81 7.31 5.12 2.92 2.30 24.29%
P/NAPS 0.83 0.83 0.79 0.96 1.04 1.04 1.32 -7.43%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 29/05/07 14/06/06 27/05/05 28/05/04 30/05/03 29/05/02 -
Price 1.00 0.95 0.98 1.05 1.15 1.17 1.49 -
P/RPS 0.33 0.40 0.48 0.51 0.65 0.65 0.91 -15.54%
P/EPS 8.26 -277.04 -40.03 19.37 29.71 38.58 85.75 -32.27%
EY 12.11 -0.36 -2.50 5.16 3.37 2.59 1.17 47.57%
DY 9.00 3.79 2.76 7.87 5.34 2.99 2.35 25.05%
P/NAPS 0.78 0.79 0.81 0.89 1.00 1.02 1.30 -8.15%

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