[SEEHUP] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 294.46%
YoY- 237.59%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 74,979 96,168 97,657 90,939 86,423 85,155 83,379 -1.75%
PBT -8,113 -4,922 -3,197 2,625 -1,372 13,609 1,708 -
Tax -792 -27 -728 -837 889 -1,547 -913 -2.33%
NP -8,905 -4,949 -3,925 1,788 -483 12,062 795 -
-
NP to SH -7,456 -3,393 -3,366 1,369 -995 11,744 246 -
-
Tax Rate - - - 31.89% - 11.37% 53.45% -
Total Cost 83,884 101,117 101,582 89,151 86,906 73,093 82,584 0.26%
-
Net Worth 71,591 79,059 83,474 91,081 67,544 71,052 58,527 3.41%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 936 1,447 2,143 2,828 - - - -
Div Payout % 0.00% 0.00% 0.00% 206.59% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 71,591 79,059 83,474 91,081 67,544 71,052 58,527 3.41%
NOSH 80,426 80,426 80,426 57,363 52,258 51,279 51,071 7.85%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -11.88% -5.15% -4.02% 1.97% -0.56% 14.16% 0.95% -
ROE -10.41% -4.29% -4.03% 1.50% -1.47% 16.53% 0.42% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 93.66 119.57 121.42 172.25 166.35 166.06 163.26 -8.83%
EPS -9.31 -4.22 -4.19 2.59 -1.92 22.90 0.48 -
DPS 1.17 1.80 2.70 5.40 0.00 0.00 0.00 -
NAPS 0.8943 0.983 1.0379 1.7252 1.3001 1.3856 1.146 -4.04%
Adjusted Per Share Value based on latest NOSH - 57,363
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 95.90 123.01 124.91 116.32 110.54 108.92 106.65 -1.75%
EPS -9.54 -4.34 -4.31 1.75 -1.27 15.02 0.31 -
DPS 1.20 1.85 2.74 3.62 0.00 0.00 0.00 -
NAPS 0.9157 1.0112 1.0677 1.165 0.8639 0.9088 0.7486 3.41%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.985 1.00 1.00 1.15 1.03 1.15 0.72 -
P/RPS 1.05 0.84 0.82 0.67 0.62 0.69 0.44 15.58%
P/EPS -10.58 -23.70 -23.89 44.35 -53.78 5.02 149.48 -
EY -9.46 -4.22 -4.19 2.25 -1.86 19.91 0.67 -
DY 1.19 1.80 2.70 4.70 0.00 0.00 0.00 -
P/NAPS 1.10 1.02 0.96 0.67 0.79 0.83 0.63 9.72%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 28/02/19 28/02/18 27/02/17 29/02/16 27/02/15 -
Price 1.49 0.84 0.92 1.32 1.05 1.25 0.995 -
P/RPS 1.59 0.70 0.76 0.77 0.63 0.75 0.61 17.29%
P/EPS -16.00 -19.91 -21.98 50.91 -54.82 5.46 206.57 -
EY -6.25 -5.02 -4.55 1.96 -1.82 18.32 0.48 -
DY 0.79 2.14 2.93 4.09 0.00 0.00 0.00 -
P/NAPS 1.67 0.85 0.89 0.77 0.81 0.90 0.87 11.46%

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