[SEEHUP] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 26,246 38,928 27,378 22,693 23,297 24,196 21,302 3.54% YoY % -32.58% 42.19% 20.65% -2.59% -3.72% 13.59% - Horiz. % 123.21% 182.74% 128.52% 106.53% 109.37% 113.59% 100.00%
PBT -6,568 -1,103 193 -3,971 -1,522 -352 389 - YoY % -495.47% -671.50% 104.86% -160.91% -332.39% -190.49% - Horiz. % -1,688.43% -283.55% 49.61% -1,020.82% -391.26% -90.49% 100.00%
Tax 89 -344 -5 -3 446 182 -122 - YoY % 125.87% -6,780.00% -66.67% -100.67% 145.05% 249.18% - Horiz. % -72.95% 281.97% 4.10% 2.46% -365.57% -149.18% 100.00%
NP -6,479 -1,447 188 -3,974 -1,076 -170 267 - YoY % -347.75% -869.68% 104.73% -269.33% -532.94% -163.67% - Horiz. % -2,426.59% -541.95% 70.41% -1,488.39% -403.00% -63.67% 100.00%
NP to SH -3,039 -483 453 -3,708 -483 -288 179 - YoY % -529.19% -206.62% 112.22% -667.70% -67.71% -260.89% - Horiz. % -1,697.77% -269.83% 253.07% -2,071.51% -269.83% -160.89% 100.00%
Tax Rate - % - % 2.59 % - % - % - % 31.36 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 8.26% 0.00% 0.00% 0.00% 100.00%
Total Cost 32,725 40,375 27,190 26,667 24,373 24,366 21,035 7.64% YoY % -18.95% 48.49% 1.96% 9.41% 0.03% 15.84% - Horiz. % 155.57% 191.94% 129.26% 126.77% 115.87% 115.84% 100.00%
Net Worth 85,845 92,861 71,112 75,343 82,991 119,094 66,328 4.39% YoY % -7.55% 30.58% -5.61% -9.22% -30.31% 79.55% - Horiz. % 129.43% 140.00% 107.21% 113.59% 125.12% 179.55% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - 1,447 2,143 1,402 - YoY % 0.00% 0.00% 0.00% 0.00% -32.47% 52.82% - Horiz. % 0.00% 0.00% 0.00% 0.00% 103.20% 152.82% 100.00%
Div Payout % - % - % - % - % - % - % 783.65 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 85,845 92,861 71,112 75,343 82,991 119,094 66,328 4.39% YoY % -7.55% 30.58% -5.61% -9.22% -30.31% 79.55% - Horiz. % 129.43% 140.00% 107.21% 113.59% 125.12% 179.55% 100.00%
NOSH 79,487 80,053 80,426 80,426 80,426 79,396 51,953 7.34% YoY % -0.71% -0.46% 0.00% 0.00% 1.30% 52.82% - Horiz. % 153.00% 154.09% 154.81% 154.81% 154.81% 152.82% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -24.69 % -3.72 % 0.69 % -17.51 % -4.62 % -0.70 % 1.25 % - YoY % -563.71% -639.13% 103.94% -279.00% -560.00% -156.00% - Horiz. % -1,975.20% -297.60% 55.20% -1,400.80% -369.60% -56.00% 100.00%
ROE -3.54 % -0.52 % 0.64 % -4.92 % -0.58 % -0.24 % 0.27 % - YoY % -580.77% -181.25% 113.01% -748.28% -141.67% -188.89% - Horiz. % -1,311.11% -192.59% 237.04% -1,822.22% -214.81% -88.89% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 33.02 48.63 34.04 28.22 28.97 30.48 41.00 -3.54% YoY % -32.10% 42.86% 20.62% -2.59% -4.95% -25.66% - Horiz. % 80.54% 118.61% 83.02% 68.83% 70.66% 74.34% 100.00%
EPS -3.82 -0.60 0.56 -4.61 -0.60 -0.36 0.34 - YoY % -536.67% -207.14% 112.15% -668.33% -66.67% -205.88% - Horiz. % -1,123.53% -176.47% 164.71% -1,355.88% -176.47% -105.88% 100.00%
DPS 0.00 0.00 0.00 0.00 1.80 2.70 2.70 - YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 100.00% 100.00%
NAPS 1.0800 1.1600 0.8842 0.9368 1.0319 1.5000 1.2767 -2.75% YoY % -6.90% 31.19% -5.61% -9.22% -31.21% 17.49% - Horiz. % 84.59% 90.86% 69.26% 73.38% 80.83% 117.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,426 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 32.63 48.40 34.04 28.22 28.97 30.08 26.49 3.53% YoY % -32.58% 42.19% 20.62% -2.59% -3.69% 13.55% - Horiz. % 123.18% 182.71% 128.50% 106.53% 109.36% 113.55% 100.00%
EPS -3.78 -0.60 0.56 -4.61 -0.60 -0.36 0.22 - YoY % -530.00% -207.14% 112.15% -668.33% -66.67% -263.64% - Horiz. % -1,718.18% -272.73% 254.55% -2,095.45% -272.73% -163.64% 100.00%
DPS 0.00 0.00 0.00 0.00 1.80 2.67 1.74 - YoY % 0.00% 0.00% 0.00% 0.00% -32.58% 53.45% - Horiz. % 0.00% 0.00% 0.00% 0.00% 103.45% 153.45% 100.00%
NAPS 1.0674 1.1546 0.8842 0.9368 1.0319 1.4808 0.8247 4.39% YoY % -7.55% 30.58% -5.61% -9.22% -30.31% 79.56% - Horiz. % 129.43% 140.00% 107.21% 113.59% 125.12% 179.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.0000 1.0900 1.5000 0.8400 0.9100 1.3000 1.0500 -
P/RPS 3.03 2.24 4.41 2.98 3.14 4.27 2.56 2.85% YoY % 35.27% -49.21% 47.99% -5.10% -26.46% 66.80% - Horiz. % 118.36% 87.50% 172.27% 116.41% 122.66% 166.80% 100.00%
P/EPS -26.16 -180.66 266.31 -18.22 -151.53 -358.38 304.75 - YoY % 85.52% -167.84% 1,561.64% 87.98% 57.72% -217.60% - Horiz. % -8.58% -59.28% 87.39% -5.98% -49.72% -117.60% 100.00%
EY -3.82 -0.55 0.38 -5.49 -0.66 -0.28 0.33 - YoY % -594.55% -244.74% 106.92% -731.82% -135.71% -184.85% - Horiz. % -1,157.58% -166.67% 115.15% -1,663.64% -200.00% -84.85% 100.00%
DY 0.00 0.00 0.00 0.00 1.98 2.08 2.57 - YoY % 0.00% 0.00% 0.00% 0.00% -4.81% -19.07% - Horiz. % 0.00% 0.00% 0.00% 0.00% 77.04% 80.93% 100.00%
P/NAPS 0.93 0.94 1.70 0.90 0.88 0.87 0.82 2.12% YoY % -1.06% -44.71% 88.89% 2.27% 1.15% 6.10% - Horiz. % 113.41% 114.63% 207.32% 109.76% 107.32% 106.10% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 - 30/06/20 31/05/19 31/05/18 31/05/17 -
Price 1.0400 1.0000 1.2300 0.8200 0.8800 1.2500 1.0400 -
P/RPS 3.15 2.06 3.61 2.91 3.04 4.10 2.54 3.65% YoY % 52.91% -42.94% 24.05% -4.28% -25.85% 61.42% - Horiz. % 124.02% 81.10% 142.13% 114.57% 119.69% 161.42% 100.00%
P/EPS -27.20 -165.74 218.38 -17.79 -146.53 -344.60 301.85 - YoY % 83.59% -175.90% 1,327.54% 87.86% 57.48% -214.16% - Horiz. % -9.01% -54.91% 72.35% -5.89% -48.54% -114.16% 100.00%
EY -3.68 -0.60 0.46 -5.62 -0.68 -0.29 0.33 - YoY % -513.33% -230.43% 108.19% -726.47% -134.48% -187.88% - Horiz. % -1,115.15% -181.82% 139.39% -1,703.03% -206.06% -87.88% 100.00%
DY 0.00 0.00 0.00 0.00 2.05 2.16 2.60 - YoY % 0.00% 0.00% 0.00% 0.00% -5.09% -16.92% - Horiz. % 0.00% 0.00% 0.00% 0.00% 78.85% 83.08% 100.00%
P/NAPS 0.96 0.86 1.39 0.88 0.85 0.83 0.81 2.87% YoY % 11.63% -38.13% 57.95% 3.53% 2.41% 2.47% - Horiz. % 118.52% 106.17% 171.60% 108.64% 104.94% 102.47% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
See Hup-Qtrly announcement 4QFY22.pdf 
