[SEEHUP] YoY Cumulative 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- -52.36%
YoY- 5.46%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 97,226 73,532 52,286 72,871 73,461 69,637 66,568 6.51%
PBT 1,479 24,304 -4,142 -3,400 -2,845 2,236 -278 -
Tax -981 -498 -789 -473 -890 -715 -340 19.30%
NP 498 23,806 -4,931 -3,873 -3,735 1,521 -618 -
-
NP to SH 1,374 25,174 -3,748 -2,910 -3,078 1,190 -1,034 -
-
Tax Rate 66.33% 2.05% - - - 31.98% - -
Total Cost 96,728 49,726 57,217 76,744 77,196 68,116 67,186 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 2,146 2,881 936 - - 1,425 - -
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 1.52% 26.56% -5.24% -3.68% -3.69% 1.31% -1.53% -
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 122.32 91.85 65.31 90.61 91.34 131.90 128.13 -0.77%
EPS 1.73 31.45 -4.68 -3.62 -3.83 2.28 -1.99 -
DPS 2.70 3.60 1.17 0.00 0.00 2.70 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 124.36 94.05 66.88 93.21 93.96 89.07 85.15 6.51%
EPS 1.76 32.20 -4.79 -3.72 -3.94 1.52 -1.32 -
DPS 2.75 3.69 1.20 0.00 0.00 1.82 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 0.94 1.37 1.51 1.10 1.09 0.87 0.80 2.72%
P/EPS 66.53 4.01 -21.04 -27.64 -26.13 51.02 -51.75 -
EY 1.50 24.96 -4.75 -3.62 -3.83 1.96 -1.93 -
DY 2.35 2.86 1.19 0.00 0.00 2.35 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 0.85 1.25 2.28 0.93 1.01 1.00 0.82 0.60%
P/EPS 60.16 3.66 -31.82 -23.22 -24.04 58.56 -52.76 -
EY 1.66 27.34 -3.14 -4.31 -4.16 1.71 -1.90 -
DY 2.60 3.13 0.79 0.00 0.00 2.05 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