[SEEHUP] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 34.06%
YoY- 50.21%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 98,042 89,254 87,568 79,664 69,714 62,800 54,176 48.34%
PBT 32,405 46,968 -7,732 -3,949 -5,522 -7,762 -14,272 -
Tax -664 -626 -808 -794 -1,052 -880 -612 5.57%
NP 31,741 46,342 -8,540 -4,743 -6,574 -8,642 -14,884 -
-
NP to SH 33,565 48,890 -6,244 -3,295 -4,997 -6,456 -11,648 -
-
Tax Rate 2.05% 1.33% - - - - - -
Total Cost 66,301 42,912 96,108 84,407 76,289 71,442 69,060 -2.67%
-
Net Worth 94,790 95,551 69,550 71,112 71,591 72,111 72,431 19.58%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,842 - - 940 1,248 - - -
Div Payout % 11.45% - - 0.00% 0.00% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 94,790 95,551 69,550 71,112 71,591 72,111 72,431 19.58%
NOSH 80,426 80,426 80,426 80,426 80,426 80,426 80,426 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 32.38% 51.92% -9.75% -5.95% -9.43% -13.76% -27.47% -
ROE 35.41% 51.17% -8.98% -4.63% -6.98% -8.95% -16.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 122.47 111.49 109.39 99.05 87.09 78.45 67.68 48.33%
EPS 41.93 61.08 7.80 -4.10 -6.24 -8.06 -14.56 -
DPS 4.80 0.00 0.00 1.17 1.56 0.00 0.00 -
NAPS 1.1841 1.1936 0.8688 0.8842 0.8943 0.9008 0.9048 19.58%
Adjusted Per Share Value based on latest NOSH - 80,426
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 121.29 110.42 108.33 98.55 86.24 77.69 67.02 48.34%
EPS 41.52 60.48 -7.72 -4.08 -6.18 -7.99 -14.41 -
DPS 4.75 0.00 0.00 1.16 1.54 0.00 0.00 -
NAPS 1.1727 1.1821 0.8604 0.8797 0.8857 0.8921 0.8961 19.58%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.26 1.08 1.23 1.50 0.985 0.70 0.82 -
P/RPS 1.03 0.97 1.12 1.51 1.13 0.89 1.21 -10.15%
P/EPS 3.01 1.77 -15.77 -36.61 -15.78 -8.68 -5.64 -
EY 33.28 56.55 -6.34 -2.73 -6.34 -11.52 -17.74 -
DY 3.81 0.00 0.00 0.78 1.58 0.00 0.00 -
P/NAPS 1.06 0.90 1.42 1.70 1.10 0.78 0.91 10.67%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 30/08/21 28/06/21 26/02/21 30/11/20 28/08/20 -
Price 1.15 1.32 1.02 1.23 1.49 0.90 0.71 -
P/RPS 0.94 1.18 0.93 1.24 1.71 1.15 1.05 -7.09%
P/EPS 2.74 2.16 -13.08 -30.02 -23.87 -11.16 -4.88 -
EY 36.46 46.27 -7.65 -3.33 -4.19 -8.96 -20.49 -
DY 4.17 0.00 0.00 0.95 1.05 0.00 0.00 -
P/NAPS 0.97 1.11 1.17 1.39 1.67 1.00 0.78 15.59%

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