[SEEHUP] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 6.05%
YoY- -119.75%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 92,891 88,012 79,664 74,979 79,620 86,259 95,564 -1.87%
PBT 23,416 -2,314 -3,949 -8,113 -8,846 -9,708 -7,371 -
Tax -667 -843 -794 -792 -727 -547 -476 25.19%
NP 22,749 -3,157 -4,743 -8,905 -9,573 -10,255 -7,847 -
-
NP to SH 24,378 -1,944 -3,295 -7,456 -7,936 -8,489 -6,618 -
-
Tax Rate 2.85% - - - - - - -
Total Cost 70,142 91,169 84,407 83,884 89,193 96,514 103,411 -22.78%
-
Net Worth 95,551 69,550 71,112 71,591 72,111 72,431 75,343 17.14%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 2,377 936 936 936 - - - -
Div Payout % 9.75% 0.00% 0.00% 0.00% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 95,551 69,550 71,112 71,591 72,111 72,431 75,343 17.14%
NOSH 80,426 80,426 80,426 80,426 80,426 80,426 80,426 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.49% -3.59% -5.95% -11.88% -12.02% -11.89% -8.21% -
ROE 25.51% -2.80% -4.63% -10.41% -11.01% -11.72% -8.78% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 116.04 109.94 99.05 93.66 99.46 107.75 118.82 -1.56%
EPS 30.45 -2.43 -4.10 -9.31 -9.91 -10.60 -8.23 -
DPS 2.97 1.17 1.17 1.17 0.00 0.00 0.00 -
NAPS 1.1936 0.8688 0.8842 0.8943 0.9008 0.9048 0.9368 17.51%
Adjusted Per Share Value based on latest NOSH - 80,426
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 118.81 112.57 101.90 95.90 101.84 110.33 122.23 -1.87%
EPS 31.18 -2.49 -4.21 -9.54 -10.15 -10.86 -8.46 -
DPS 3.04 1.20 1.20 1.20 0.00 0.00 0.00 -
NAPS 1.2222 0.8896 0.9096 0.9157 0.9224 0.9265 0.9637 17.14%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.08 1.23 1.50 0.985 0.70 0.82 0.84 -
P/RPS 0.93 1.12 1.51 1.05 0.70 0.76 0.71 19.69%
P/EPS 3.55 -50.65 -36.61 -10.58 -7.06 -7.73 -10.21 -
EY 28.20 -1.97 -2.73 -9.46 -14.16 -12.93 -9.80 -
DY 2.75 0.95 0.78 1.19 0.00 0.00 0.00 -
P/NAPS 0.90 1.42 1.70 1.10 0.78 0.91 0.90 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 28/06/21 26/02/21 30/11/20 28/08/20 30/06/20 -
Price 1.32 1.02 1.23 1.49 0.90 0.71 0.82 -
P/RPS 1.14 0.93 1.24 1.59 0.90 0.66 0.69 39.71%
P/EPS 4.33 -42.00 -30.02 -16.00 -9.08 -6.70 -9.97 -
EY 23.07 -2.38 -3.33 -6.25 -11.01 -14.94 -10.03 -
DY 2.25 1.15 0.95 0.79 0.00 0.00 0.00 -
P/NAPS 1.11 1.17 1.39 1.67 1.00 0.78 0.88 16.72%

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