[SEEHUP] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 17.22%
YoY- -358.66%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 98,042 69,714 97,161 97,948 92,849 88,757 82,861 2.84%
PBT 32,405 -5,522 -4,533 -3,793 2,981 -370 17,453 10.85%
Tax -664 -1,052 -630 -1,186 -953 -453 -2,068 -17.23%
NP 31,741 -6,574 -5,164 -4,980 2,028 -824 15,385 12.81%
-
NP to SH 33,565 -4,997 -3,880 -4,104 1,586 -1,378 15,062 14.27%
-
Tax Rate 2.05% - - - 31.97% - 11.85% -
Total Cost 66,301 76,289 102,325 102,928 90,821 89,581 67,476 -0.29%
-
Net Worth 94,790 71,591 79,059 83,474 91,081 67,544 71,053 4.91%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 3,842 1,248 - - 1,900 - - -
Div Payout % 11.45% 0.00% - - 119.79% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 94,790 71,591 79,059 83,474 91,081 67,544 71,053 4.91%
NOSH 80,426 80,426 80,426 80,426 57,363 52,258 51,280 7.78%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 32.38% -9.43% -5.31% -5.08% 2.18% -0.93% 18.57% -
ROE 35.41% -6.98% -4.91% -4.92% 1.74% -2.04% 21.20% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 122.47 87.09 120.81 121.79 175.87 170.84 161.59 -4.51%
EPS 41.93 -6.24 -4.83 -5.11 3.04 -2.65 29.37 6.10%
DPS 4.80 1.56 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.1841 0.8943 0.983 1.0379 1.7252 1.3001 1.3856 -2.58%
Adjusted Per Share Value based on latest NOSH - 80,426
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 125.40 89.17 124.28 125.28 118.76 113.53 105.99 2.83%
EPS 42.93 -6.39 -4.96 -5.25 2.03 -1.76 19.27 14.26%
DPS 4.91 1.60 0.00 0.00 2.43 0.00 0.00 -
NAPS 1.2124 0.9157 1.0112 1.0677 1.165 0.8639 0.9088 4.91%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.26 0.985 1.00 1.00 1.15 1.03 1.15 -
P/RPS 1.03 1.13 0.83 0.82 0.65 0.60 0.71 6.39%
P/EPS 3.01 -15.78 -20.73 -19.60 38.27 -38.81 3.92 -4.30%
EY 33.28 -6.34 -4.82 -5.10 2.61 -2.58 25.54 4.50%
DY 3.81 1.58 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 1.06 1.10 1.02 0.96 0.67 0.79 0.83 4.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 26/02/20 28/02/19 28/02/18 27/02/17 29/02/16 -
Price 1.15 1.49 0.84 0.92 1.32 1.05 1.25 -
P/RPS 0.94 1.71 0.70 0.76 0.75 0.61 0.77 3.37%
P/EPS 2.74 -23.87 -17.41 -18.03 43.92 -39.57 4.26 -7.08%
EY 36.46 -4.19 -5.74 -5.55 2.28 -2.53 23.50 7.58%
DY 4.17 1.05 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.97 1.67 0.85 0.89 0.77 0.81 0.90 1.25%

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