[SEEHUP] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -1.57%
YoY- 5.46%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 129,634 98,042 69,714 97,161 97,948 92,849 88,757 6.51%
PBT 1,972 32,405 -5,522 -4,533 -3,793 2,981 -370 -
Tax -1,308 -664 -1,052 -630 -1,186 -953 -453 19.32%
NP 664 31,741 -6,574 -5,164 -4,980 2,028 -824 -
-
NP to SH 1,832 33,565 -4,997 -3,880 -4,104 1,586 -1,378 -
-
Tax Rate 66.33% 2.05% - - - 31.97% - -
Total Cost 128,970 66,301 76,289 102,325 102,928 90,821 89,581 6.25%
-
Net Worth 90,535 94,790 71,591 79,059 83,474 91,081 67,544 5.00%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 2,861 3,842 1,248 - - 1,900 - -
Div Payout % 156.20% 11.45% 0.00% - - 119.79% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 90,535 94,790 71,591 79,059 83,474 91,081 67,544 5.00%
NOSH 80,426 80,426 80,426 80,426 80,426 57,363 52,258 7.44%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.51% 32.38% -9.43% -5.31% -5.08% 2.18% -0.93% -
ROE 2.02% 35.41% -6.98% -4.91% -4.92% 1.74% -2.04% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 163.09 122.47 87.09 120.81 121.79 175.87 170.84 -0.77%
EPS 2.31 41.93 -6.24 -4.83 -5.11 3.04 -2.65 -
DPS 3.60 4.80 1.56 0.00 0.00 3.60 0.00 -
NAPS 1.139 1.1841 0.8943 0.983 1.0379 1.7252 1.3001 -2.17%
Adjusted Per Share Value based on latest NOSH - 80,426
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 165.81 125.40 89.17 124.28 125.28 118.76 113.53 6.51%
EPS 2.34 42.93 -6.39 -4.96 -5.25 2.03 -1.76 -
DPS 3.66 4.91 1.60 0.00 0.00 2.43 0.00 -
NAPS 1.158 1.2124 0.9157 1.0112 1.0677 1.165 0.8639 5.00%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.15 1.26 0.985 1.00 1.00 1.15 1.03 -
P/RPS 0.71 1.03 1.13 0.83 0.82 0.65 0.60 2.84%
P/EPS 49.90 3.01 -15.78 -20.73 -19.60 38.27 -38.81 -
EY 2.00 33.28 -6.34 -4.82 -5.10 2.61 -2.58 -
DY 3.13 3.81 1.58 0.00 0.00 3.13 0.00 -
P/NAPS 1.01 1.06 1.10 1.02 0.96 0.67 0.79 4.17%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 26/02/21 26/02/20 28/02/19 28/02/18 27/02/17 -
Price 1.04 1.15 1.49 0.84 0.92 1.32 1.05 -
P/RPS 0.64 0.94 1.71 0.70 0.76 0.75 0.61 0.80%
P/EPS 45.12 2.74 -23.87 -17.41 -18.03 43.92 -39.57 -
EY 2.22 36.46 -4.19 -5.74 -5.55 2.28 -2.53 -
DY 3.46 4.17 1.05 0.00 0.00 2.73 0.00 -
P/NAPS 0.91 0.97 1.67 0.85 0.89 0.77 0.81 1.95%

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