[SEEHUP] QoQ TTM Result on 31-Dec-2008 [#3]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	96,342	98,543	107,361	116,113	116,827	120,587	122,700	-14.87%
YoY %	-2.23%	-8.21%	-7.54%	-0.61%	-3.12%	-1.72%	-	-
Horiz. %	78.52%	80.31%	87.50%	94.63%	95.21%	98.28%	100.00%	-
PBT	-132	1,684	2,344	4,557	5,044	5,368	6,563	-
YoY %	-107.84%	-28.16%	-48.56%	-9.66%	-6.04%	-18.21%	-	-
Horiz. %	-2.01%	25.66%	35.72%	69.43%	76.86%	81.79%	100.00%	-
Tax	-253	-711	-807	-734	-783	-864	-1,041	-61.02%
YoY %	64.42%	11.90%	-9.95%	6.26%	9.38%	17.00%	-	-
Horiz. %	24.30%	68.30%	77.52%	70.51%	75.22%	83.00%	100.00%	-
NP	-385	973	1,537	3,823	4,261	4,504	5,522	-
YoY %	-139.57%	-36.69%	-59.80%	-10.28%	-5.40%	-18.44%	-	-
Horiz. %	-6.97%	17.62%	27.83%	69.23%	77.16%	81.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	834	2,172	2,470	4,347	4,651	4,643	4,853	-69.05%
YoY %	-61.60%	-12.06%	-43.18%	-6.54%	0.17%	-4.33%	-	-
Horiz. %	17.19%	44.76%	50.90%	89.57%	95.84%	95.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	42.22%	34.43%	16.11%	15.52%	16.10%	15.86%	-
YoY %	-	22.63%	113.72%	3.80%	-3.60%	1.51%	-	-
Horiz. %	-	266.20%	217.09%	101.58%	97.86%	101.51%	100.00%	-
Total Cost	96,727	97,570	105,824	112,290	112,566	116,083	117,178	-11.99%
YoY %	-0.86%	-7.80%	-5.76%	-0.25%	-3.03%	-0.93%	-	-
Horiz. %	82.55%	83.27%	90.31%	95.83%	96.06%	99.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,323	53,534	53,269	53,169	53,727	52,411	51,380	2.50%
YoY %	-0.39%	0.50%	0.19%	-1.04%	2.51%	2.01%	-	-
Horiz. %	103.78%	104.19%	103.68%	103.48%	104.57%	102.01%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	1,453	1,453	1,453	1,442	2,525	3,609	3,609	-45.44%
YoY %	0.00%	0.00%	0.76%	-42.89%	-30.04%	0.00%	-	-
Horiz. %	40.26%	40.26%	40.26%	39.96%	69.96%	100.00%	100.00%	-
Div Payout %	174.29%	66.92%	58.85%	33.19%	54.29%	77.75%	74.38%	-
YoY %	160.45%	13.71%	77.31%	-38.87%	-30.17%	4.53%	-	-
Horiz. %	234.32%	89.97%	79.12%	44.62%	72.99%	104.53%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	53,323	53,534	53,269	53,169	53,727	52,411	51,380	2.50%
YoY %	-0.39%	0.50%	0.19%	-1.04%	2.51%	2.01%	-	-
Horiz. %	103.78%	104.19%	103.68%	103.48%	104.57%	102.01%	100.00%	-
NOSH	40,000	40,181	40,377	40,139	40,175	40,217	40,072	-0.11%
YoY %	-0.45%	-0.49%	0.59%	-0.09%	-0.10%	0.36%	-	-
Horiz. %	99.82%	100.27%	100.76%	100.17%	100.26%	100.36%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	-0.40%	0.99%	1.43%	3.29%	3.65%	3.74%	4.50%	-
YoY %	-140.40%	-30.77%	-56.53%	-9.86%	-2.41%	-16.89%	-	-
Horiz. %	-8.89%	22.00%	31.78%	73.11%	81.11%	83.11%	100.00%	-
ROE	1.56%	4.06%	4.64%	8.18%	8.66%	8.86%	9.45%	-
YoY %	-61.58%	-12.50%	-43.28%	-5.54%	-2.26%	-6.24%	-	-
Horiz. %	16.51%	42.96%	49.10%	86.56%	91.64%	93.76%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	240.86	245.24	265.89	289.27	290.79	299.84	306.20	-14.77%
YoY %	-1.79%	-7.77%	-8.08%	-0.52%	-3.02%	-2.08%	-	-
Horiz. %	78.66%	80.09%	86.84%	94.47%	94.97%	97.92%	100.00%	-
EPS	2.09	5.41	6.12	10.83	11.58	11.54	12.11	-68.96%
YoY %	-61.37%	-11.60%	-43.49%	-6.48%	0.35%	-4.71%	-	-
Horiz. %	17.26%	44.67%	50.54%	89.43%	95.62%	95.29%	100.00%	-
DPS	3.60	3.60	3.60	3.60	6.30	9.00	9.00	-45.68%
YoY %	0.00%	0.00%	0.00%	-42.86%	-30.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	40.00%	40.00%	70.00%	100.00%	100.00%	-
NAPS	1.3331	1.3323	1.3193	1.3246	1.3373	1.3032	1.2822	2.62%
YoY %	0.06%	0.99%	-0.40%	-0.95%	2.62%	1.64%	-	-
Horiz. %	103.97%	103.91%	102.89%	103.31%	104.30%	101.64%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 40,139
RPS	119.19	121.91	132.82	143.64	144.53	149.18	151.79	-14.87%
YoY %	-2.23%	-8.21%	-7.53%	-0.62%	-3.12%	-1.72%	-	-
Horiz. %	78.52%	80.31%	87.50%	94.63%	95.22%	98.28%	100.00%	-
EPS	1.03	2.69	3.06	5.38	5.75	5.74	6.00	-69.07%
YoY %	-61.71%	-12.09%	-43.12%	-6.43%	0.17%	-4.33%	-	-
Horiz. %	17.17%	44.83%	51.00%	89.67%	95.83%	95.67%	100.00%	-
DPS	1.80	1.80	1.80	1.78	3.12	4.47	4.47	-45.43%
YoY %	0.00%	0.00%	1.12%	-42.95%	-30.20%	0.00%	-	-
Horiz. %	40.27%	40.27%	40.27%	39.82%	69.80%	100.00%	100.00%	-
NAPS	0.6597	0.6623	0.659	0.6578	0.6647	0.6484	0.6356	2.50%
YoY %	-0.39%	0.50%	0.18%	-1.04%	2.51%	2.01%	-	-
Horiz. %	103.79%	104.20%	103.68%	103.49%	104.58%	102.01%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.89	0.90	0.83	0.95	1.08	1.00	1.06	-
P/RPS	0.37	0.37	0.31	0.33	0.37	0.33	0.35	3.77%
YoY %	0.00%	19.35%	-6.06%	-10.81%	12.12%	-5.71%	-	-
Horiz. %	105.71%	105.71%	88.57%	94.29%	105.71%	94.29%	100.00%	-
P/EPS	42.69	16.65	13.57	8.77	9.33	8.66	8.75	187.38%
YoY %	156.40%	22.70%	54.73%	-6.00%	7.74%	-1.03%	-	-
Horiz. %	487.89%	190.29%	155.09%	100.23%	106.63%	98.97%	100.00%	-
EY	2.34	6.01	7.37	11.40	10.72	11.54	11.43	-65.23%
YoY %	-61.06%	-18.45%	-35.35%	6.34%	-7.11%	0.96%	-	-
Horiz. %	20.47%	52.58%	64.48%	99.74%	93.79%	100.96%	100.00%	-
DY	4.04	4.00	4.34	3.79	5.83	9.00	8.49	-39.02%
YoY %	1.00%	-7.83%	14.51%	-34.99%	-35.22%	6.01%	-	-
Horiz. %	47.59%	47.11%	51.12%	44.64%	68.67%	106.01%	100.00%	-
P/NAPS	0.67	0.68	0.63	0.72	0.81	0.77	0.83	-13.29%
YoY %	-1.47%	7.94%	-12.50%	-11.11%	5.19%	-7.23%	-	-
Horiz. %	80.72%	81.93%	75.90%	86.75%	97.59%	92.77%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	28/08/08	30/05/08	-
Price	1.00	0.86	0.93	0.95	0.88	1.12	1.00	-
P/RPS	0.42	0.35	0.35	0.33	0.30	0.37	0.33	17.42%
YoY %	20.00%	0.00%	6.06%	10.00%	-18.92%	12.12%	-	-
Horiz. %	127.27%	106.06%	106.06%	100.00%	90.91%	112.12%	100.00%	-
P/EPS	47.96	15.91	15.20	8.77	7.60	9.70	8.26	222.70%
YoY %	201.45%	4.67%	73.32%	15.39%	-21.65%	17.43%	-	-
Horiz. %	580.63%	192.62%	184.02%	106.17%	92.01%	117.43%	100.00%	-
EY	2.09	6.29	6.58	11.40	13.16	10.31	12.11	-68.96%
YoY %	-66.77%	-4.41%	-42.28%	-13.37%	27.64%	-14.86%	-	-
Horiz. %	17.26%	51.94%	54.34%	94.14%	108.67%	85.14%	100.00%	-
DY	3.60	4.19	3.87	3.79	7.16	8.04	9.00	-45.68%
YoY %	-14.08%	8.27%	2.11%	-47.07%	-10.95%	-10.67%	-	-
Horiz. %	40.00%	46.56%	43.00%	42.11%	79.56%	89.33%	100.00%	-
P/NAPS	0.75	0.65	0.70	0.72	0.66	0.86	0.78	-2.57%
YoY %	15.38%	-7.14%	-2.78%	9.09%	-23.26%	10.26%	-	-
Horiz. %	96.15%	83.33%	89.74%	92.31%	84.62%	110.26%	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