[SEEHUP] QoQ TTM Result on 30-Jun-2010 [#1]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	135,320	120,411	110,411	104,994	98,463	95,027	96,342	25.44%
YoY %	12.38%	9.06%	5.16%	6.63%	3.62%	-1.36%	-	-
Horiz. %	140.46%	124.98%	114.60%	108.98%	102.20%	98.64%	100.00%	-
PBT	1,119	2,445	3,118	2,872	2,308	711	-132	-
YoY %	-54.23%	-21.58%	8.57%	24.44%	224.61%	638.64%	-	-
Horiz. %	-847.73%	-1,852.27%	-2,362.12%	-2,175.76%	-1,748.48%	-538.64%	100.00%	-
Tax	-919	-1,214	-950	-851	-1,056	-476	-253	136.48%
YoY %	24.30%	-27.79%	-11.63%	19.41%	-121.85%	-88.14%	-	-
Horiz. %	363.24%	479.84%	375.49%	336.36%	417.39%	188.14%	100.00%	-
NP	200	1,231	2,168	2,021	1,252	235	-385	-
YoY %	-83.75%	-43.22%	7.27%	61.42%	432.77%	161.04%	-	-
Horiz. %	-51.95%	-319.74%	-563.12%	-524.94%	-325.19%	-61.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	734	1,216	1,529	1,391	1,300	930	834	-8.16%
YoY %	-39.64%	-20.47%	9.92%	7.00%	39.78%	11.51%	-	-
Horiz. %	88.01%	145.80%	183.33%	166.79%	155.88%	111.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	82.13%	49.65%	30.47%	29.63%	45.75%	66.95%	-	-
YoY %	65.42%	62.95%	2.83%	-35.23%	-31.67%	0.00%	-	-
Horiz. %	122.67%	74.16%	45.51%	44.26%	68.33%	100.00%	-	-
Total Cost	135,120	119,180	108,243	102,973	97,211	94,792	96,727	24.98%
YoY %	13.37%	10.10%	5.12%	5.93%	2.55%	-2.00%	-	-
Horiz. %	139.69%	123.21%	111.91%	106.46%	100.50%	98.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,195	53,014	54,343	53,632	53,068	53,070	53,323	-0.16%
YoY %	0.34%	-2.45%	1.33%	1.06%	-0.00%	-0.47%	-	-
Horiz. %	99.76%	99.42%	101.91%	100.58%	99.52%	99.53%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	4,350	2,160	2,160	2,160	1,453	1,453	-
YoY %	-	101.39%	0.00%	0.00%	48.66%	0.00%	-	-
Horiz. %	-	299.38%	148.66%	148.66%	148.66%	100.00%	100.00%	-
Div Payout %	-	357.79%	141.27%	155.28%	166.15%	156.30%	174.29%	-
YoY %	-	153.27%	-9.02%	-6.54%	6.30%	-10.32%	-	-
Horiz. %	-	205.28%	81.05%	89.09%	95.33%	89.68%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	53,195	53,014	54,343	53,632	53,068	53,070	53,323	-0.16%
YoY %	0.34%	-2.45%	1.33%	1.06%	-0.00%	-0.47%	-	-
Horiz. %	99.76%	99.42%	101.91%	100.58%	99.52%	99.53%	100.00%	-
NOSH	40,740	40,568	40,476	40,075	40,000	40,119	40,000	1.23%
YoY %	0.42%	0.23%	1.00%	0.19%	-0.30%	0.30%	-	-
Horiz. %	101.85%	101.42%	101.19%	100.19%	100.00%	100.30%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	0.15%	1.02%	1.96%	1.92%	1.27%	0.25%	-0.40%	-
YoY %	-85.29%	-47.96%	2.08%	51.18%	408.00%	162.50%	-	-
Horiz. %	-37.50%	-255.00%	-490.00%	-480.00%	-317.50%	-62.50%	100.00%	-
ROE	1.38%	2.29%	2.81%	2.59%	2.45%	1.75%	1.56%	-
YoY %	-39.74%	-18.51%	8.49%	5.71%	40.00%	12.18%	-	-
Horiz. %	88.46%	146.79%	180.13%	166.03%	157.05%	112.18%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	332.15	296.81	272.78	261.99	246.16	236.86	240.86	23.91%
YoY %	11.91%	8.81%	4.12%	6.43%	3.93%	-1.66%	-	-
Horiz. %	137.90%	123.23%	113.25%	108.77%	102.20%	98.34%	100.00%	-
EPS	1.80	3.00	3.78	3.47	3.25	2.32	2.09	-9.48%
YoY %	-40.00%	-20.63%	8.93%	6.77%	40.09%	11.00%	-	-
Horiz. %	86.12%	143.54%	180.86%	166.03%	155.50%	111.00%	100.00%	-
DPS	0.00	10.80	5.40	5.40	5.40	3.60	3.60	-
YoY %	0.00%	100.00%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	0.00%	300.00%	150.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	1.3057	1.3068	1.3426	1.3383	1.3267	1.3228	1.3331	-1.37%
YoY %	-0.08%	-2.67%	0.32%	0.87%	0.29%	-0.77%	-	-
Horiz. %	97.94%	98.03%	100.71%	100.39%	99.52%	99.23%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 40,075
RPS	167.41	148.96	136.59	129.89	121.81	117.56	119.19	25.44%
YoY %	12.39%	9.06%	5.16%	6.63%	3.62%	-1.37%	-	-
Horiz. %	140.46%	124.98%	114.60%	108.98%	102.20%	98.63%	100.00%	-
EPS	0.91	1.50	1.89	1.72	1.61	1.15	1.03	-7.93%
YoY %	-39.33%	-20.63%	9.88%	6.83%	40.00%	11.65%	-	-
Horiz. %	88.35%	145.63%	183.50%	166.99%	156.31%	111.65%	100.00%	-
DPS	0.00	5.38	2.67	2.67	2.67	1.80	1.80	-
YoY %	0.00%	101.50%	0.00%	0.00%	48.33%	0.00%	-	-
Horiz. %	0.00%	298.89%	148.33%	148.33%	148.33%	100.00%	100.00%	-
NAPS	0.6581	0.6558	0.6723	0.6635	0.6565	0.6565	0.6597	-0.16%
YoY %	0.35%	-2.45%	1.33%	1.07%	0.00%	-0.49%	-	-
Horiz. %	99.76%	99.41%	101.91%	100.58%	99.51%	99.51%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	0.90	0.89	1.00	0.88	0.98	0.99	0.89	-
P/RPS	0.27	0.30	0.37	0.34	0.40	0.42	0.37	-18.96%
YoY %	-10.00%	-18.92%	8.82%	-15.00%	-4.76%	13.51%	-	-
Horiz. %	72.97%	81.08%	100.00%	91.89%	108.11%	113.51%	100.00%	-
P/EPS	49.95	29.69	26.47	25.35	30.15	42.71	42.69	11.04%
YoY %	68.24%	12.16%	4.42%	-15.92%	-29.41%	0.05%	-	-
Horiz. %	117.01%	69.55%	62.01%	59.38%	70.63%	100.05%	100.00%	-
EY	2.00	3.37	3.78	3.94	3.32	2.34	2.34	-9.94%
YoY %	-40.65%	-10.85%	-4.06%	18.67%	41.88%	0.00%	-	-
Horiz. %	85.47%	144.02%	161.54%	168.38%	141.88%	100.00%	100.00%	-
DY	0.00	12.13	5.40	6.14	5.51	3.64	4.04	-
YoY %	0.00%	124.63%	-12.05%	11.43%	51.37%	-9.90%	-	-
Horiz. %	0.00%	300.25%	133.66%	151.98%	136.39%	90.10%	100.00%	-
P/NAPS	0.69	0.68	0.74	0.66	0.74	0.75	0.67	1.98%
YoY %	1.47%	-8.11%	12.12%	-10.81%	-1.33%	11.94%	-	-
Horiz. %	102.99%	101.49%	110.45%	98.51%	110.45%	111.94%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	31/05/11	28/02/11	30/11/10	30/08/10	27/05/10	25/02/10	30/11/09	-
Price	0.90	0.90	0.95	0.91	1.00	0.93	1.00	-
P/RPS	0.27	0.30	0.35	0.35	0.41	0.39	0.42	-25.53%
YoY %	-10.00%	-14.29%	0.00%	-14.63%	5.13%	-7.14%	-	-
Horiz. %	64.29%	71.43%	83.33%	83.33%	97.62%	92.86%	100.00%	-
P/EPS	49.95	30.03	25.15	26.22	30.77	40.12	47.96	2.74%
YoY %	66.33%	19.40%	-4.08%	-14.79%	-23.31%	-16.35%	-	-
Horiz. %	104.15%	62.61%	52.44%	54.67%	64.16%	83.65%	100.00%	-
EY	2.00	3.33	3.98	3.81	3.25	2.49	2.09	-2.89%
YoY %	-39.94%	-16.33%	4.46%	17.23%	30.52%	19.14%	-	-
Horiz. %	95.69%	159.33%	190.43%	182.30%	155.50%	119.14%	100.00%	-
DY	0.00	12.00	5.68	5.93	5.40	3.87	3.60	-
YoY %	0.00%	111.27%	-4.22%	9.81%	39.53%	7.50%	-	-
Horiz. %	0.00%	333.33%	157.78%	164.72%	150.00%	107.50%	100.00%	-
P/NAPS	0.69	0.69	0.71	0.68	0.75	0.70	0.75	-5.41%
YoY %	0.00%	-2.82%	4.41%	-9.33%	7.14%	-6.67%	-	-
Horiz. %	92.00%	92.00%	94.67%	90.67%	100.00%	93.33%	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