[SEEHUP] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 69.65%
YoY- 81.77%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 81,461 87,829 84,134 94,231 130,001 135,320 98,463 -3.10%
PBT 11,996 2,218 309 -2,438 -13,227 1,119 2,308 31.58%
Tax -322 -1,195 -233 -711 -674 -919 -1,056 -17.94%
NP 11,674 1,023 76 -3,149 -13,901 200 1,252 45.02%
-
NP to SH 11,336 406 297 -1,993 -10,935 734 1,300 43.42%
-
Tax Rate 2.68% 53.88% 75.40% - - 82.13% 45.75% -
Total Cost 69,787 86,806 84,058 97,380 143,902 135,120 97,211 -5.36%
-
Net Worth 73,548 59,014 59,050 58,576 40,763 53,195 53,068 5.58%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,507 - - - - - 2,160 2.51%
Div Payout % 22.12% - - - - - 166.15% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 73,548 59,014 59,050 58,576 40,763 53,195 53,068 5.58%
NOSH 55,714 51,379 47,833 51,464 41,262 40,740 40,000 5.67%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.33% 1.16% 0.09% -3.34% -10.69% 0.15% 1.27% -
ROE 15.41% 0.69% 0.50% -3.40% -26.83% 1.38% 2.45% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 146.21 170.94 175.89 183.10 315.06 332.15 246.16 -8.30%
EPS 20.35 0.79 0.62 -3.87 -26.50 1.80 3.25 35.72%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 5.40 -2.99%
NAPS 1.3201 1.1486 1.2345 1.1382 0.9879 1.3057 1.3267 -0.08%
Adjusted Per Share Value based on latest NOSH - 51,464
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 100.78 108.65 104.08 116.57 160.83 167.41 121.81 -3.10%
EPS 14.02 0.50 0.37 -2.47 -13.53 0.91 1.61 43.38%
DPS 3.10 0.00 0.00 0.00 0.00 0.00 2.67 2.51%
NAPS 0.9099 0.7301 0.7305 0.7247 0.5043 0.6581 0.6565 5.58%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.12 0.91 0.71 0.58 0.81 0.90 0.98 -
P/RPS 0.77 0.53 0.40 0.32 0.26 0.27 0.40 11.52%
P/EPS 5.50 115.16 114.35 -14.98 -3.06 49.95 30.15 -24.67%
EY 18.17 0.87 0.87 -6.68 -32.72 2.00 3.32 32.71%
DY 4.02 0.00 0.00 0.00 0.00 0.00 5.51 -5.11%
P/NAPS 0.85 0.79 0.58 0.51 0.82 0.69 0.74 2.33%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 30/05/14 31/05/13 30/05/12 31/05/11 27/05/10 -
Price 1.02 1.15 0.79 0.60 0.78 0.90 1.00 -
P/RPS 0.70 0.67 0.45 0.33 0.25 0.27 0.41 9.31%
P/EPS 5.01 145.53 127.23 -15.49 -2.94 49.95 30.77 -26.08%
EY 19.95 0.69 0.79 -6.45 -33.98 2.00 3.25 35.27%
DY 4.41 0.00 0.00 0.00 0.00 0.00 5.40 -3.31%
P/NAPS 0.77 1.00 0.64 0.53 0.79 0.69 0.75 0.43%

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