[SEEHUP] QoQ TTM Result on 30-Jun-2007 [#1]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	122,700	121,156	115,039	106,215	95,942	86,425	86,541	26.17%
YoY %	1.27%	5.32%	8.31%	10.71%	11.01%	-0.13%	-	-
Horiz. %	141.78%	140.00%	132.93%	122.73%	110.86%	99.87%	100.00%	-
PBT	6,563	5,376	5,439	3,872	2,062	797	-194	-
YoY %	22.08%	-1.16%	40.47%	87.78%	158.72%	510.82%	-	-
Horiz. %	-3,382.99%	-2,771.13%	-2,803.61%	-1,995.88%	-1,062.89%	-410.82%	100.00%	-
Tax	-1,041	-837	-1,061	-715	-350	-780	-600	44.34%
YoY %	-24.37%	21.11%	-48.39%	-104.29%	55.13%	-30.00%	-	-
Horiz. %	173.50%	139.50%	176.83%	119.17%	58.33%	130.00%	100.00%	-
NP	5,522	4,539	4,378	3,157	1,712	17	-794	-
YoY %	21.66%	3.68%	38.68%	84.40%	9,970.59%	102.14%	-	-
Horiz. %	-695.47%	-571.66%	-551.39%	-397.61%	-215.62%	-2.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,853	2,695	2,101	922	-138	-692	-992	-
YoY %	80.07%	28.27%	127.87%	768.12%	80.06%	30.24%	-	-
Horiz. %	-489.21%	-271.67%	-211.79%	-92.94%	13.91%	69.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.86%	15.57%	19.51%	18.47%	16.97%	97.87%	-	-
YoY %	1.86%	-20.19%	5.63%	8.84%	-82.66%	0.00%	-	-
Horiz. %	16.21%	15.91%	19.93%	18.87%	17.34%	100.00%	-	-
Total Cost	117,178	116,617	110,661	103,058	94,230	86,408	87,335	21.62%
YoY %	0.48%	5.38%	7.38%	9.37%	9.05%	-1.06%	-	-
Horiz. %	134.17%	133.53%	126.71%	118.00%	107.89%	98.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,380	51,673	50,904	49,327	48,578	48,848	48,300	4.20%
YoY %	-0.57%	1.51%	3.20%	1.54%	-0.55%	1.13%	-	-
Horiz. %	106.38%	106.98%	105.39%	102.13%	100.58%	101.13%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	3,609	3,616	2,533	1,448	1,448	1,085	1,085	122.66%
YoY %	-0.19%	42.76%	74.93%	0.00%	33.46%	0.00%	-	-
Horiz. %	332.63%	333.27%	233.46%	133.46%	133.46%	100.00%	100.00%	-
Div Payout %	74.38%	134.18%	120.59%	157.13%	0.00%	0.00%	0.00%	-
YoY %	-44.57%	11.27%	-23.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	47.34%	85.39%	76.75%	100.00%	-	-	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	51,380	51,673	50,904	49,327	48,578	48,848	48,300	4.20%
YoY %	-0.57%	1.51%	3.20%	1.54%	-0.55%	1.13%	-	-
Horiz. %	106.38%	106.98%	105.39%	102.13%	100.58%	101.13%	100.00%	-
NOSH	40,072	40,091	40,176	40,084	40,243	40,000	39,782	0.48%
YoY %	-0.05%	-0.21%	0.23%	-0.40%	0.61%	0.55%	-	-
Horiz. %	100.73%	100.78%	100.99%	100.76%	101.16%	100.55%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	4.50%	3.75%	3.81%	2.97%	1.78%	0.02%	-0.92%	-
YoY %	20.00%	-1.57%	28.28%	66.85%	8,800.00%	102.17%	-	-
Horiz. %	-489.13%	-407.61%	-414.13%	-322.83%	-193.48%	-2.17%	100.00%	-
ROE	9.45%	5.22%	4.13%	1.87%	-0.28%	-1.42%	-2.05%	-
YoY %	81.03%	26.39%	120.86%	767.86%	80.28%	30.73%	-	-
Horiz. %	-460.98%	-254.63%	-201.46%	-91.22%	13.66%	69.27%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	306.20	302.20	286.33	264.98	238.40	216.06	217.53	25.57%
YoY %	1.32%	5.54%	8.06%	11.15%	10.34%	-0.68%	-	-
Horiz. %	140.76%	138.92%	131.63%	121.81%	109.59%	99.32%	100.00%	-
EPS	12.11	6.72	5.23	2.30	-0.34	-1.73	-2.49	-
YoY %	80.21%	28.49%	127.39%	776.47%	80.35%	30.52%	-	-
Horiz. %	-486.35%	-269.88%	-210.04%	-92.37%	13.65%	69.48%	100.00%	-
DPS	9.00	9.00	6.30	3.60	3.60	2.70	2.73	121.34%
YoY %	0.00%	42.86%	75.00%	0.00%	33.33%	-1.10%	-	-
Horiz. %	329.67%	329.67%	230.77%	131.87%	131.87%	98.90%	100.00%	-
NAPS	1.2822	1.2889	1.267	1.2306	1.2071	1.2212	1.2141	3.70%
YoY %	-0.52%	1.73%	2.96%	1.95%	-1.15%	0.58%	-	-
Horiz. %	105.61%	106.16%	104.36%	101.36%	99.42%	100.58%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,084
RPS	151.79	149.88	142.32	131.40	118.69	106.92	107.06	26.17%
YoY %	1.27%	5.31%	8.31%	10.71%	11.01%	-0.13%	-	-
Horiz. %	141.78%	140.00%	132.93%	122.73%	110.86%	99.87%	100.00%	-
EPS	6.00	3.33	2.60	1.14	-0.17	-0.86	-1.23	-
YoY %	80.18%	28.08%	128.07%	770.59%	80.23%	30.08%	-	-
Horiz. %	-487.80%	-270.73%	-211.38%	-92.68%	13.82%	69.92%	100.00%	-
DPS	4.47	4.47	3.13	1.79	1.79	1.34	1.34	123.09%
YoY %	0.00%	42.81%	74.86%	0.00%	33.58%	0.00%	-	-
Horiz. %	333.58%	333.58%	233.58%	133.58%	133.58%	100.00%	100.00%	-
NAPS	0.6356	0.6393	0.6297	0.6102	0.601	0.6043	0.5975	4.20%
YoY %	-0.58%	1.52%	3.20%	1.53%	-0.55%	1.14%	-	-
Horiz. %	106.38%	107.00%	105.39%	102.13%	100.59%	101.14%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.06	1.20	1.17	1.14	1.00	0.98	0.90	-
P/RPS	0.35	0.40	0.41	0.43	0.42	0.45	0.41	-10.00%
YoY %	-12.50%	-2.44%	-4.65%	2.38%	-6.67%	9.76%	-	-
Horiz. %	85.37%	97.56%	100.00%	104.88%	102.44%	109.76%	100.00%	-
P/EPS	8.75	17.85	22.37	49.56	-291.62	-56.65	-36.09	-
YoY %	-50.98%	-20.21%	-54.86%	116.99%	-414.77%	-56.97%	-	-
Horiz. %	-24.24%	-49.46%	-61.98%	-137.32%	808.04%	156.97%	100.00%	-
EY	11.43	5.60	4.47	2.02	-0.34	-1.77	-2.77	-
YoY %	104.11%	25.28%	121.29%	694.12%	80.79%	36.10%	-	-
Horiz. %	-412.64%	-202.17%	-161.37%	-72.92%	12.27%	63.90%	100.00%	-
DY	8.49	7.50	5.38	3.16	3.60	2.76	3.03	98.62%
YoY %	13.20%	39.41%	70.25%	-12.22%	30.43%	-8.91%	-	-
Horiz. %	280.20%	247.52%	177.56%	104.29%	118.81%	91.09%	100.00%	-
P/NAPS	0.83	0.93	0.92	0.93	0.83	0.80	0.74	7.94%
YoY %	-10.75%	1.09%	-1.08%	12.05%	3.75%	8.11%	-	-
Horiz. %	112.16%	125.68%	124.32%	125.68%	112.16%	108.11%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	28/02/08	29/11/07	29/08/07	29/05/07	27/02/07	28/11/06	-
Price	1.00	1.18	1.23	1.28	0.95	0.93	0.89	-
P/RPS	0.33	0.39	0.43	0.48	0.40	0.43	0.41	-13.46%
YoY %	-15.38%	-9.30%	-10.42%	20.00%	-6.98%	4.88%	-	-
Horiz. %	80.49%	95.12%	104.88%	117.07%	97.56%	104.88%	100.00%	-
P/EPS	8.26	17.55	23.52	55.65	-277.04	-53.76	-35.69	-
YoY %	-52.93%	-25.38%	-57.74%	120.09%	-415.33%	-50.63%	-	-
Horiz. %	-23.14%	-49.17%	-65.90%	-155.93%	776.24%	150.63%	100.00%	-
EY	12.11	5.70	4.25	1.80	-0.36	-1.86	-2.80	-
YoY %	112.46%	34.12%	136.11%	600.00%	80.65%	33.57%	-	-
Horiz. %	-432.50%	-203.57%	-151.79%	-64.29%	12.86%	66.43%	100.00%	-
DY	9.00	7.63	5.12	2.81	3.79	2.90	3.06	105.14%
YoY %	17.96%	49.02%	82.21%	-25.86%	30.69%	-5.23%	-	-
Horiz. %	294.12%	249.35%	167.32%	91.83%	123.86%	94.77%	100.00%	-
P/NAPS	0.78	0.92	0.97	1.04	0.79	0.76	0.73	4.51%
YoY %	-15.22%	-5.15%	-6.73%	31.65%	3.95%	4.11%	-	-
Horiz. %	106.85%	126.03%	132.88%	142.47%	108.22%	104.11%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos