[SEEHUP] QoQ TTM Result on 31-Mar-2007 [#4]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 80.06%
YoY- 85.98%
Quarter Report
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 121,156 115,039 106,215 95,942 86,425 86,541 84,400 27.16%
PBT 5,376 5,439 3,872 2,062 797 -194 -369 -
Tax -837 -1,061 -715 -350 -780 -600 -585 26.89%
NP 4,539 4,378 3,157 1,712 17 -794 -954 -
-
NP to SH 2,695 2,101 922 -138 -692 -992 -794 -
-
Tax Rate 15.57% 19.51% 18.47% 16.97% 97.87% - - -
Total Cost 116,617 110,661 103,058 94,230 86,408 87,335 85,354 23.05%
-
Net Worth 51,673 50,904 49,327 48,578 48,848 48,300 49,275 3.20%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,616 2,533 1,448 1,448 1,085 1,085 1,085 122.62%
Div Payout % 134.18% 120.59% 157.13% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 51,673 50,904 49,327 48,578 48,848 48,300 49,275 3.20%
NOSH 40,091 40,176 40,084 40,243 40,000 39,782 40,740 -1.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.75% 3.81% 2.97% 1.78% 0.02% -0.92% -1.13% -
ROE 5.22% 4.13% 1.87% -0.28% -1.42% -2.05% -1.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 302.20 286.33 264.98 238.40 216.06 217.53 207.16 28.53%
EPS 6.72 5.23 2.30 -0.34 -1.73 -2.49 -1.95 -
DPS 9.00 6.30 3.60 3.60 2.70 2.73 2.70 122.65%
NAPS 1.2889 1.267 1.2306 1.2071 1.2212 1.2141 1.2095 4.31%
Adjusted Per Share Value based on latest NOSH - 40,243
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 149.88 142.32 131.40 118.69 106.92 107.06 104.41 27.16%
EPS 3.33 2.60 1.14 -0.17 -0.86 -1.23 -0.98 -
DPS 4.47 3.13 1.79 1.79 1.34 1.34 1.34 122.76%
NAPS 0.6393 0.6297 0.6102 0.601 0.6043 0.5975 0.6096 3.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.20 1.17 1.14 1.00 0.98 0.90 0.98 -
P/RPS 0.40 0.41 0.43 0.42 0.45 0.41 0.47 -10.16%
P/EPS 17.85 22.37 49.56 -291.62 -56.65 -36.09 -50.28 -
EY 5.60 4.47 2.02 -0.34 -1.77 -2.77 -1.99 -
DY 7.50 5.38 3.16 3.60 2.76 3.03 2.76 94.37%
P/NAPS 0.93 0.92 0.93 0.83 0.80 0.74 0.81 9.61%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 29/05/07 27/02/07 28/11/06 29/08/06 -
Price 1.18 1.23 1.28 0.95 0.93 0.89 0.99 -
P/RPS 0.39 0.43 0.48 0.40 0.43 0.41 0.48 -12.89%
P/EPS 17.55 23.52 55.65 -277.04 -53.76 -35.69 -50.80 -
EY 5.70 4.25 1.80 -0.36 -1.86 -2.80 -1.97 -
DY 7.63 5.12 2.81 3.79 2.90 3.06 2.73 98.04%
P/NAPS 0.92 0.97 1.04 0.79 0.76 0.73 0.82 7.95%

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

Post a Comment