[SEEHUP] YoY TTM 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- -130.23%
YoY- -345.87%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 100,910 74,979 96,168 97,657 90,939 86,423 85,155 2.86%
PBT 24,497 -8,113 -4,922 -3,197 2,625 -1,372 13,609 10.28%
Tax -503 -792 -27 -728 -837 889 -1,547 -17.06%
NP 23,994 -8,905 -4,949 -3,925 1,788 -483 12,062 12.13%
-
NP to SH 25,627 -7,456 -3,393 -3,366 1,369 -995 11,744 13.87%
-
Tax Rate 2.05% - - - 31.89% - 11.37% -
Total Cost 76,916 83,884 101,117 101,582 89,151 86,906 73,093 0.85%
-
Net Worth 94,790 71,591 79,059 83,474 91,081 67,544 71,052 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 2,881 936 1,447 2,143 2,828 - - -
Div Payout % 11.25% 0.00% 0.00% 0.00% 206.59% - - -
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 71,052 4.91%
NOSH 80,426 80,426 80,426 80,426 57,363 52,258 51,279 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 23.78% -11.88% -5.15% -4.02% 1.97% -0.56% 14.16% -
ROE 27.04% -10.41% -4.29% -4.03% 1.50% -1.47% 16.53% -
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 126.05 93.66 119.57 121.42 172.25 166.35 166.06 -4.48%
EPS 32.01 -9.31 -4.22 -4.19 2.59 -1.92 22.90 5.73%
DPS 3.60 1.17 1.80 2.70 5.40 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 124.84 92.76 118.97 120.81 112.50 106.92 105.35 2.86%
EPS 31.70 -9.22 -4.20 -4.16 1.69 -1.23 14.53 13.87%
DPS 3.57 1.16 1.79 2.65 3.50 0.00 0.00 -
NAPS 1.1727 0.8857 0.9781 1.0327 1.1268 0.8356 0.879 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 1.00 1.05 0.84 0.82 0.67 0.62 0.69 6.37%
P/EPS 3.94 -10.58 -23.70 -23.89 44.35 -53.78 5.02 -3.95%
EY 25.41 -9.46 -4.22 -4.19 2.25 -1.86 19.91 4.14%
DY 2.86 1.19 1.80 2.70 4.70 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 0.91 1.59 0.70 0.76 0.77 0.63 0.75 3.27%
P/EPS 3.59 -16.00 -19.91 -21.98 50.91 -54.82 5.46 -6.74%
EY 27.84 -6.25 -5.02 -4.55 1.96 -1.82 18.32 7.21%
DY 3.13 0.79 2.14 2.93 4.09 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