[SEEHUP] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Annualized Quarter Result
Revenue	106,999	121,536	95,640	81,478	82,034	71,670	73,044	6.56%
YoY %	-11.96%	27.08%	17.38%	-0.68%	14.46%	-1.88%	-	-
Horiz. %	146.49%	166.39%	130.93%	111.55%	112.31%	98.12%	100.00%	-
PBT	2,294	6,662	2,050	-959	3,152	2,151	2,238	0.41%
YoY %	-65.57%	224.98%	313.76%	-130.43%	46.54%	-3.89%	-	-
Horiz. %	102.50%	297.68%	91.60%	-42.85%	140.84%	96.11%	100.00%	-
Tax	-693	-1,038	-455	-512	-960	-594	-1,024	-6.29%
YoY %	33.24%	-128.13%	11.13%	46.67%	-61.62%	41.99%	-	-
Horiz. %	67.68%	101.37%	44.43%	50.00%	93.75%	58.01%	100.00%	-
NP	1,601	5,624	1,595	-1,471	2,192	1,557	1,214	4.71%
YoY %	-71.53%	252.60%	208.43%	-167.11%	40.78%	28.25%	-	-
Horiz. %	131.88%	463.26%	131.38%	-121.17%	180.56%	128.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,550	4,857	558	-983	2,192	1,557	1,214	13.15%
YoY %	-47.50%	770.43%	156.77%	-144.84%	40.78%	28.25%	-	-
Horiz. %	210.05%	400.08%	45.96%	-80.97%	180.56%	128.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.21%	15.58%	22.20%	-	30.46%	27.62%	45.76%	-
YoY %	93.90%	-29.82%	0.00%	-	10.28%	-39.64%	-	-
Horiz. %	66.02%	34.05%	48.51%	-	66.56%	60.36%	100.00%	-
Total Cost	105,398	115,912	94,045	82,949	79,842	70,113	71,830	6.59%
YoY %	-9.07%	23.25%	13.38%	3.89%	13.88%	-2.39%	-	-
Horiz. %	146.73%	161.37%	130.93%	115.48%	111.15%	97.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	52,980	51,532	48,444	48,689	51,236	46,179	45,683	2.49%
YoY %	2.81%	6.37%	-0.50%	-4.97%	10.95%	1.09%	-	-
Horiz. %	115.97%	112.80%	106.04%	106.58%	112.16%	101.09%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	1,443	2,526	1,445	1,084	2,166	1,499	1,402	0.48%
YoY %	-42.87%	74.81%	33.30%	-49.95%	44.50%	6.92%	-	-
Horiz. %	102.92%	180.17%	103.07%	77.32%	154.49%	106.92%	100.00%	-
Div Payout %	56.61%	52.03%	258.97%	0.00%	98.86%	96.34%	115.51%	-
YoY %	8.80%	-79.91%	0.00%	0.00%	2.62%	-16.60%	-	-
Horiz. %	49.01%	45.04%	224.20%	0.00%	85.59%	83.40%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	52,980	51,532	48,444	48,689	51,236	46,179	45,683	2.49%
YoY %	2.81%	6.37%	-0.50%	-4.97%	10.95%	1.09%	-	-
Horiz. %	115.97%	112.80%	106.04%	106.58%	112.16%	101.09%	100.00%	-
NOSH	40,097	40,109	40,139	40,163	40,128	39,999	40,066	0.01%
YoY %	-0.03%	-0.07%	-0.06%	0.09%	0.32%	-0.17%	-	-
Horiz. %	100.08%	100.11%	100.18%	100.24%	100.15%	99.83%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	1.50%	4.63%	1.67%	-1.81%	2.67%	2.17%	1.66%	-
YoY %	-67.60%	177.25%	192.27%	-167.79%	23.04%	30.72%	-	-
Horiz. %	90.36%	278.92%	100.60%	-109.04%	160.84%	130.72%	100.00%	-
ROE	4.81%	9.43%	1.15%	-2.02%	4.28%	3.37%	2.66%	-
YoY %	-48.99%	720.00%	156.93%	-147.20%	27.00%	26.69%	-	-
Horiz. %	180.83%	354.51%	43.23%	-75.94%	160.90%	126.69%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	266.85	303.01	238.27	202.87	204.43	179.18	182.31	6.54%
YoY %	-11.93%	27.17%	17.45%	-0.76%	14.09%	-1.72%	-	-
Horiz. %	146.37%	166.21%	130.69%	111.28%	112.13%	98.28%	100.00%	-
EPS	6.36	12.11	1.39	-2.45	5.46	3.88	3.03	13.14%
YoY %	-47.48%	771.22%	156.73%	-144.87%	40.72%	28.05%	-	-
Horiz. %	209.90%	399.67%	45.87%	-80.86%	180.20%	128.05%	100.00%	-
DPS	3.60	6.30	3.60	2.70	5.40	3.75	3.50	0.47%
YoY %	-42.86%	75.00%	33.33%	-50.00%	44.00%	7.14%	-	-
Horiz. %	102.86%	180.00%	102.86%	77.14%	154.29%	107.14%	100.00%	-
NAPS	1.3213	1.2848	1.2069	1.2123	1.2768	1.1545	1.1402	2.48%
YoY %	2.84%	6.45%	-0.45%	-5.05%	10.59%	1.25%	-	-
Horiz. %	115.88%	112.68%	105.85%	106.32%	111.98%	101.25%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 40,191
RPS	132.37	150.35	118.32	100.80	101.49	88.66	90.36	6.56%
YoY %	-11.96%	27.07%	17.38%	-0.68%	14.47%	-1.88%	-	-
Horiz. %	146.49%	166.39%	130.94%	111.55%	112.32%	98.12%	100.00%	-
EPS	3.15	6.01	0.69	-1.22	2.71	1.93	1.50	13.14%
YoY %	-47.59%	771.01%	156.56%	-145.02%	40.41%	28.67%	-	-
Horiz. %	210.00%	400.67%	46.00%	-81.33%	180.67%	128.67%	100.00%	-
DPS	1.79	3.13	1.79	1.34	2.68	1.86	1.73	0.56%
YoY %	-42.81%	74.86%	33.58%	-50.00%	44.09%	7.51%	-	-
Horiz. %	103.47%	180.92%	103.47%	77.46%	154.91%	107.51%	100.00%	-
NAPS	0.6554	0.6375	0.5993	0.6023	0.6339	0.5713	0.5652	2.49%
YoY %	2.81%	6.37%	-0.50%	-4.99%	10.96%	1.08%	-	-
Horiz. %	115.96%	112.79%	106.03%	106.56%	112.15%	101.08%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.83	1.06	1.00	0.96	1.13	1.20	1.20	-
P/RPS	0.31	0.35	0.42	0.47	0.55	0.67	0.66	-11.82%
YoY %	-11.43%	-16.67%	-10.64%	-14.55%	-17.91%	1.52%	-	-
Horiz. %	46.97%	53.03%	63.64%	71.21%	83.33%	101.52%	100.00%	-
P/EPS	13.05	8.75	71.94	-39.22	20.69	30.83	39.60	-16.87%
YoY %	49.14%	-87.84%	283.43%	-289.56%	-32.89%	-22.15%	-	-
Horiz. %	32.95%	22.10%	181.67%	-99.04%	52.25%	77.85%	100.00%	-
EY	7.66	11.42	1.39	-2.55	4.83	3.24	2.52	20.33%
YoY %	-32.92%	721.58%	154.51%	-152.80%	49.07%	28.57%	-	-
Horiz. %	303.97%	453.17%	55.16%	-101.19%	191.67%	128.57%	100.00%	-
DY	4.34	5.94	3.60	2.81	4.78	3.13	2.92	6.82%
YoY %	-26.94%	65.00%	28.11%	-41.21%	52.72%	7.19%	-	-
Horiz. %	148.63%	203.42%	123.29%	96.23%	163.70%	107.19%	100.00%	-
P/NAPS	0.63	0.83	0.83	0.79	0.89	1.04	1.05	-8.15%
YoY %	-24.10%	0.00%	5.06%	-11.24%	-14.42%	-0.95%	-	-
Horiz. %	60.00%	79.05%	79.05%	75.24%	84.76%	99.05%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	29/05/09	30/05/08	29/05/07	14/06/06	27/05/05	28/05/04	30/05/03	-
Price	0.93	1.00	0.95	0.98	1.05	1.15	1.17	-
P/RPS	0.35	0.33	0.40	0.48	0.51	0.64	0.64	-9.56%
YoY %	6.06%	-17.50%	-16.67%	-5.88%	-20.31%	0.00%	-	-
Horiz. %	54.69%	51.56%	62.50%	75.00%	79.69%	100.00%	100.00%	-
P/EPS	14.62	8.26	68.34	-40.04	19.22	29.54	38.61	-14.93%
YoY %	77.00%	-87.91%	270.68%	-308.32%	-34.94%	-23.49%	-	-
Horiz. %	37.87%	21.39%	177.00%	-103.70%	49.78%	76.51%	100.00%	-
EY	6.84	12.11	1.46	-2.50	5.20	3.38	2.59	17.55%
YoY %	-43.52%	729.45%	158.40%	-148.08%	53.85%	30.50%	-	-
Horiz. %	264.09%	467.57%	56.37%	-96.53%	200.77%	130.50%	100.00%	-
DY	3.87	6.30	3.79	2.76	5.14	3.26	2.99	4.38%
YoY %	-38.57%	66.23%	37.32%	-46.30%	57.67%	9.03%	-	-
Horiz. %	129.43%	210.70%	126.76%	92.31%	171.91%	109.03%	100.00%	-
P/NAPS	0.70	0.78	0.79	0.81	0.82	1.00	1.03	-6.22%
YoY %	-10.26%	-1.27%	-2.47%	-1.22%	-18.00%	-2.91%	-	-
Horiz. %	67.96%	75.73%	76.70%	78.64%	79.61%	97.09%	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