[SEEHUP] QoQ TTM Result on 30-Jun-2009 [#1]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	98,463	95,027	96,342	98,543	107,361	116,113	116,827	-10.78%
YoY %	3.62%	-1.36%	-2.23%	-8.21%	-7.54%	-0.61%	-	-
Horiz. %	84.28%	81.34%	82.47%	84.35%	91.90%	99.39%	100.00%	-
PBT	2,308	711	-132	1,684	2,344	4,557	5,044	-40.64%
YoY %	224.61%	638.64%	-107.84%	-28.16%	-48.56%	-9.66%	-	-
Horiz. %	45.76%	14.10%	-2.62%	33.39%	46.47%	90.34%	100.00%	-
Tax	-1,056	-476	-253	-711	-807	-734	-783	22.09%
YoY %	-121.85%	-88.14%	64.42%	11.90%	-9.95%	6.26%	-	-
Horiz. %	134.87%	60.79%	32.31%	90.80%	103.07%	93.74%	100.00%	-
NP	1,252	235	-385	973	1,537	3,823	4,261	-55.83%
YoY %	432.77%	161.04%	-139.57%	-36.69%	-59.80%	-10.28%	-	-
Horiz. %	29.38%	5.52%	-9.04%	22.84%	36.07%	89.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,300	930	834	2,172	2,470	4,347	4,651	-57.28%
YoY %	39.78%	11.51%	-61.60%	-12.06%	-43.18%	-6.54%	-	-
Horiz. %	27.95%	20.00%	17.93%	46.70%	53.11%	93.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.75%	66.95%	-	42.22%	34.43%	16.11%	15.52%	-
YoY %	-31.67%	0.00%	-	22.63%	113.72%	3.80%	-	-
Horiz. %	294.78%	431.38%	-	272.04%	221.84%	103.80%	100.00%	-
Total Cost	97,211	94,792	96,727	97,570	105,824	112,290	112,566	-9.32%
YoY %	2.55%	-2.00%	-0.86%	-7.80%	-5.76%	-0.25%	-	-
Horiz. %	86.36%	84.21%	85.93%	86.68%	94.01%	99.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,068	53,070	53,323	53,534	53,269	53,169	53,727	-0.82%
YoY %	-0.00%	-0.47%	-0.39%	0.50%	0.19%	-1.04%	-	-
Horiz. %	98.77%	98.78%	99.25%	99.64%	99.15%	98.96%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	2,160	1,453	1,453	1,453	1,453	1,442	2,525	-9.89%
YoY %	48.66%	0.00%	0.00%	0.00%	0.76%	-42.89%	-	-
Horiz. %	85.54%	57.54%	57.54%	57.54%	57.54%	57.11%	100.00%	-
Div Payout %	166.15%	156.30%	174.29%	66.92%	58.85%	33.19%	54.29%	-
YoY %	6.30%	-10.32%	160.45%	13.71%	77.31%	-38.87%	-	-
Horiz. %	306.04%	287.90%	321.04%	123.26%	108.40%	61.13%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	53,068	53,070	53,323	53,534	53,269	53,169	53,727	-0.82%
YoY %	-0.00%	-0.47%	-0.39%	0.50%	0.19%	-1.04%	-	-
Horiz. %	98.77%	98.78%	99.25%	99.64%	99.15%	98.96%	100.00%	-
NOSH	40,000	40,119	40,000	40,181	40,377	40,139	40,175	-0.29%
YoY %	-0.30%	0.30%	-0.45%	-0.49%	0.59%	-0.09%	-	-
Horiz. %	99.56%	99.86%	99.56%	100.01%	100.50%	99.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	1.27%	0.25%	-0.40%	0.99%	1.43%	3.29%	3.65%	-
YoY %	408.00%	162.50%	-140.40%	-30.77%	-56.53%	-9.86%	-	-
Horiz. %	34.79%	6.85%	-10.96%	27.12%	39.18%	90.14%	100.00%	-
ROE	2.45%	1.75%	1.56%	4.06%	4.64%	8.18%	8.66%	-
YoY %	40.00%	12.18%	-61.58%	-12.50%	-43.28%	-5.54%	-	-
Horiz. %	28.29%	20.21%	18.01%	46.88%	53.58%	94.46%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	246.16	236.86	240.86	245.24	265.89	289.27	290.79	-10.52%
YoY %	3.93%	-1.66%	-1.79%	-7.77%	-8.08%	-0.52%	-	-
Horiz. %	84.65%	81.45%	82.83%	84.34%	91.44%	99.48%	100.00%	-
EPS	3.25	2.32	2.09	5.41	6.12	10.83	11.58	-57.16%
YoY %	40.09%	11.00%	-61.37%	-11.60%	-43.49%	-6.48%	-	-
Horiz. %	28.07%	20.03%	18.05%	46.72%	52.85%	93.52%	100.00%	-
DPS	5.40	3.60	3.60	3.60	3.60	3.60	6.30	-9.77%
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	-42.86%	-	-
Horiz. %	85.71%	57.14%	57.14%	57.14%	57.14%	57.14%	100.00%	-
NAPS	1.3267	1.3228	1.3331	1.3323	1.3193	1.3246	1.3373	-0.52%
YoY %	0.29%	-0.77%	0.06%	0.99%	-0.40%	-0.95%	-	-
Horiz. %	99.21%	98.92%	99.69%	99.63%	98.65%	99.05%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 40,181
RPS	125.94	121.55	123.23	126.04	137.32	148.52	149.43	-10.78%
YoY %	3.61%	-1.36%	-2.23%	-8.21%	-7.54%	-0.61%	-	-
Horiz. %	84.28%	81.34%	82.47%	84.35%	91.90%	99.39%	100.00%	-
EPS	1.66	1.19	1.07	2.78	3.16	5.56	5.95	-57.33%
YoY %	39.50%	11.21%	-61.51%	-12.03%	-43.17%	-6.55%	-	-
Horiz. %	27.90%	20.00%	17.98%	46.72%	53.11%	93.45%	100.00%	-
DPS	2.76	1.86	1.86	1.86	1.86	1.85	3.23	-9.96%
YoY %	48.39%	0.00%	0.00%	0.00%	0.54%	-42.72%	-	-
Horiz. %	85.45%	57.59%	57.59%	57.59%	57.59%	57.28%	100.00%	-
NAPS	0.6788	0.6788	0.6821	0.6847	0.6814	0.6801	0.6872	-0.81%
YoY %	0.00%	-0.48%	-0.38%	0.48%	0.19%	-1.03%	-	-
Horiz. %	98.78%	98.78%	99.26%	99.64%	99.16%	98.97%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.98	0.99	0.89	0.90	0.83	0.95	1.08	-
P/RPS	0.40	0.42	0.37	0.37	0.31	0.33	0.37	5.33%
YoY %	-4.76%	13.51%	0.00%	19.35%	-6.06%	-10.81%	-	-
Horiz. %	108.11%	113.51%	100.00%	100.00%	83.78%	89.19%	100.00%	-
P/EPS	30.15	42.71	42.69	16.65	13.57	8.77	9.33	118.73%
YoY %	-29.41%	0.05%	156.40%	22.70%	54.73%	-6.00%	-	-
Horiz. %	323.15%	457.77%	457.56%	178.46%	145.44%	94.00%	100.00%	-
EY	3.32	2.34	2.34	6.01	7.37	11.40	10.72	-54.25%
YoY %	41.88%	0.00%	-61.06%	-18.45%	-35.35%	6.34%	-	-
Horiz. %	30.97%	21.83%	21.83%	56.06%	68.75%	106.34%	100.00%	-
DY	5.51	3.64	4.04	4.00	4.34	3.79	5.83	-3.69%
YoY %	51.37%	-9.90%	1.00%	-7.83%	14.51%	-34.99%	-	-
Horiz. %	94.51%	62.44%	69.30%	68.61%	74.44%	65.01%	100.00%	-
P/NAPS	0.74	0.75	0.67	0.68	0.63	0.72	0.81	-5.85%
YoY %	-1.33%	11.94%	-1.47%	7.94%	-12.50%	-11.11%	-	-
Horiz. %	91.36%	92.59%	82.72%	83.95%	77.78%	88.89%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	-
Price	1.00	0.93	1.00	0.86	0.93	0.95	0.88	-
P/RPS	0.41	0.39	0.42	0.35	0.35	0.33	0.30	23.17%
YoY %	5.13%	-7.14%	20.00%	0.00%	6.06%	10.00%	-	-
Horiz. %	136.67%	130.00%	140.00%	116.67%	116.67%	110.00%	100.00%	-
P/EPS	30.77	40.12	47.96	15.91	15.20	8.77	7.60	154.24%
YoY %	-23.31%	-16.35%	201.45%	4.67%	73.32%	15.39%	-	-
Horiz. %	404.87%	527.89%	631.05%	209.34%	200.00%	115.39%	100.00%	-
EY	3.25	2.49	2.09	6.29	6.58	11.40	13.16	-60.67%
YoY %	30.52%	19.14%	-66.77%	-4.41%	-42.28%	-13.37%	-	-
Horiz. %	24.70%	18.92%	15.88%	47.80%	50.00%	86.63%	100.00%	-
DY	5.40	3.87	3.60	4.19	3.87	3.79	7.16	-17.15%
YoY %	39.53%	7.50%	-14.08%	8.27%	2.11%	-47.07%	-	-
Horiz. %	75.42%	54.05%	50.28%	58.52%	54.05%	52.93%	100.00%	-
P/NAPS	0.75	0.70	0.75	0.65	0.70	0.72	0.66	8.90%
YoY %	7.14%	-6.67%	15.38%	-7.14%	-2.78%	9.09%	-	-
Horiz. %	113.64%	106.06%	113.64%	98.48%	106.06%	109.09%	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