[SEEHUP] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 1354.01%
YoY- 407.18%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 123,998 112,460 100,910 92,891 88,012 79,664 74,979 39.97%
PBT 25,506 23,201 24,497 23,416 -2,314 -3,949 -8,113 -
Tax -991 -842 -503 -667 -843 -794 -792 16.16%
NP 24,515 22,359 23,994 22,749 -3,157 -4,743 -8,905 -
-
NP to SH 26,228 24,691 25,627 24,378 -1,944 -3,295 -7,456 -
-
Tax Rate 3.89% 3.63% 2.05% 2.85% - - - -
Total Cost 99,483 90,101 76,916 70,142 91,169 84,407 83,884 12.07%
-
Net Worth 92,207 92,861 94,790 95,551 69,550 71,112 71,591 18.43%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 2,881 2,881 2,881 2,377 936 936 936 112.03%
Div Payout % 10.99% 11.67% 11.25% 9.75% 0.00% 0.00% 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 92,207 92,861 94,790 95,551 69,550 71,112 71,591 18.43%
NOSH 80,426 80,426 80,426 80,426 80,426 80,426 80,426 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 19.77% 19.88% 23.78% 24.49% -3.59% -5.95% -11.88% -
ROE 28.44% 26.59% 27.04% 25.51% -2.80% -4.63% -10.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 155.25 140.48 126.05 116.04 109.94 99.05 93.66 40.19%
EPS 32.84 30.84 32.01 30.45 -2.43 -4.10 -9.31 -
DPS 3.60 3.60 3.60 2.97 1.17 1.17 1.17 111.98%
NAPS 1.1545 1.16 1.1841 1.1936 0.8688 0.8842 0.8943 18.61%
Adjusted Per Share Value based on latest NOSH - 80,426
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 153.40 139.13 124.84 114.92 108.88 98.55 92.76 39.97%
EPS 32.45 30.55 31.70 30.16 -2.40 -4.08 -9.22 -
DPS 3.57 3.57 3.57 2.94 1.16 1.16 1.16 112.01%
NAPS 1.1407 1.1488 1.1727 1.1821 0.8604 0.8797 0.8857 18.42%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.04 1.09 1.26 1.08 1.23 1.50 0.985 -
P/RPS 0.67 0.78 1.00 0.93 1.12 1.51 1.05 -25.94%
P/EPS 3.17 3.53 3.94 3.55 -50.65 -36.61 -10.58 -
EY 31.58 28.30 25.41 28.20 -1.97 -2.73 -9.46 -
DY 3.46 3.30 2.86 2.75 0.95 0.78 1.19 104.11%
P/NAPS 0.90 0.94 1.06 0.90 1.42 1.70 1.10 -12.55%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 29/11/21 30/08/21 28/06/21 26/02/21 -
Price 1.10 1.00 1.15 1.32 1.02 1.23 1.49 -
P/RPS 0.71 0.71 0.91 1.14 0.93 1.24 1.59 -41.66%
P/EPS 3.35 3.24 3.59 4.33 -42.00 -30.02 -16.00 -
EY 29.85 30.84 27.84 23.07 -2.38 -3.33 -6.25 -
DY 3.27 3.60 3.13 2.25 1.15 0.95 0.79 158.47%
P/NAPS 0.95 0.86 0.97 1.11 1.17 1.39 1.67 -31.41%

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