[SEEHUP] YoY TTM Result on 30-Jun-2007 [#1]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	104,994	98,543	120,587	106,215	84,400	80,939	75,759	5.58%
YoY %	6.55%	-18.28%	13.53%	25.85%	4.28%	6.84%	-	-
Horiz. %	138.59%	130.07%	159.17%	140.20%	111.41%	106.84%	100.00%	-
PBT	2,872	1,684	5,368	3,872	-369	1,077	3,145	-1.50%
YoY %	70.55%	-68.63%	38.64%	1,149.32%	-134.26%	-65.76%	-	-
Horiz. %	91.32%	53.55%	170.68%	123.12%	-11.73%	34.24%	100.00%	-
Tax	-851	-711	-864	-715	-585	-439	-1,145	-4.82%
YoY %	-19.69%	17.71%	-20.84%	-22.22%	-33.26%	61.66%	-	-
Horiz. %	74.32%	62.10%	75.46%	62.45%	51.09%	38.34%	100.00%	-
NP	2,021	973	4,504	3,157	-954	638	2,000	0.17%
YoY %	107.71%	-78.40%	42.67%	430.92%	-249.53%	-68.10%	-	-
Horiz. %	101.05%	48.65%	225.20%	157.85%	-47.70%	31.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,391	2,172	4,643	922	-794	795	2,000	-5.86%
YoY %	-35.96%	-53.22%	403.58%	216.12%	-199.87%	-60.25%	-	-
Horiz. %	69.55%	108.60%	232.15%	46.10%	-39.70%	39.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.63%	42.22%	16.10%	18.47%	-	40.76%	36.41%	-
YoY %	-29.82%	162.24%	-12.83%	0.00%	-	11.95%	-	-
Horiz. %	81.38%	115.96%	44.22%	50.73%	-	111.95%	100.00%	-
Total Cost	102,973	97,570	116,083	103,058	85,354	80,301	73,759	5.71%
YoY %	5.54%	-15.95%	12.64%	20.74%	6.29%	8.87%	-	-
Horiz. %	139.61%	132.28%	157.38%	139.72%	115.72%	108.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,632	53,534	52,411	49,327	49,275	46,988	47,391	2.08%
YoY %	0.18%	2.14%	6.25%	0.11%	4.87%	-0.85%	-	-
Horiz. %	113.17%	112.96%	110.59%	104.09%	103.98%	99.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	2,160	1,453	3,609	1,448	1,085	2,169	2,464	-2.16%
YoY %	48.66%	-59.74%	149.24%	33.46%	-49.98%	-11.97%	-	-
Horiz. %	87.66%	58.97%	146.47%	58.77%	44.03%	88.03%	100.00%	-
Div Payout %	155.28%	66.92%	77.75%	157.13%	0.00%	272.91%	123.22%	-
YoY %	132.04%	-13.93%	-50.52%	0.00%	0.00%	121.48%	-	-
Horiz. %	126.02%	54.31%	63.10%	127.52%	0.00%	221.48%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	53,632	53,534	52,411	49,327	49,275	46,988	47,391	2.08%
YoY %	0.18%	2.14%	6.25%	0.11%	4.87%	-0.85%	-	-
Horiz. %	113.17%	112.96%	110.59%	104.09%	103.98%	99.15%	100.00%	-
NOSH	40,075	40,181	40,217	40,084	40,740	40,000	40,111	-0.01%
YoY %	-0.26%	-0.09%	0.33%	-1.61%	1.85%	-0.28%	-	-
Horiz. %	99.91%	100.17%	100.26%	99.93%	101.57%	99.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	1.92%	0.99%	3.74%	2.97%	-1.13%	0.79%	2.64%	-
YoY %	93.94%	-73.53%	25.93%	362.83%	-243.04%	-70.08%	-	-
Horiz. %	72.73%	37.50%	141.67%	112.50%	-42.80%	29.92%	100.00%	-
ROE	2.59%	4.06%	8.86%	1.87%	-1.61%	1.69%	4.22%	-
YoY %	-36.21%	-54.18%	373.80%	216.15%	-195.27%	-59.95%	-	-
Horiz. %	61.37%	96.21%	209.95%	44.31%	-38.15%	40.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	261.99	245.24	299.84	264.98	207.16	202.35	188.87	5.60%
YoY %	6.83%	-18.21%	13.16%	27.91%	2.38%	7.14%	-	-
Horiz. %	138.71%	129.85%	158.75%	140.30%	109.68%	107.14%	100.00%	-
EPS	3.47	5.41	11.54	2.30	-1.95	1.99	4.99	-5.87%
YoY %	-35.86%	-53.12%	401.74%	217.95%	-197.99%	-60.12%	-	-
Horiz. %	69.54%	108.42%	231.26%	46.09%	-39.08%	39.88%	100.00%	-
DPS	5.40	3.60	9.00	3.60	2.70	5.40	6.14	-2.11%
YoY %	50.00%	-60.00%	150.00%	33.33%	-50.00%	-12.05%	-	-
Horiz. %	87.95%	58.63%	146.58%	58.63%	43.97%	87.95%	100.00%	-
NAPS	1.3383	1.3323	1.3032	1.2306	1.2095	1.1747	1.1815	2.09%
YoY %	0.45%	2.23%	5.90%	1.74%	2.96%	-0.58%	-	-
Horiz. %	113.27%	112.76%	110.30%	104.16%	102.37%	99.42%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 40,084
RPS	129.89	121.91	149.18	131.40	104.41	100.13	93.72	5.58%
YoY %	6.55%	-18.28%	13.53%	25.85%	4.27%	6.84%	-	-
Horiz. %	138.59%	130.08%	159.18%	140.20%	111.41%	106.84%	100.00%	-
EPS	1.72	2.69	5.74	1.14	-0.98	0.98	2.47	-5.85%
YoY %	-36.06%	-53.14%	403.51%	216.33%	-200.00%	-60.32%	-	-
Horiz. %	69.64%	108.91%	232.39%	46.15%	-39.68%	39.68%	100.00%	-
DPS	2.67	1.80	4.47	1.79	1.34	2.68	3.05	-2.19%
YoY %	48.33%	-59.73%	149.72%	33.58%	-50.00%	-12.13%	-	-
Horiz. %	87.54%	59.02%	146.56%	58.69%	43.93%	87.87%	100.00%	-
NAPS	0.6635	0.6623	0.6484	0.6102	0.6096	0.5813	0.5863	2.08%
YoY %	0.18%	2.14%	6.26%	0.10%	4.87%	-0.85%	-	-
Horiz. %	113.17%	112.96%	110.59%	104.08%	103.97%	99.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.88	0.90	1.00	1.14	0.98	1.11	1.06	-
P/RPS	0.34	0.37	0.33	0.43	0.47	0.55	0.56	-7.97%
YoY %	-8.11%	12.12%	-23.26%	-8.51%	-14.55%	-1.79%	-	-
Horiz. %	60.71%	66.07%	58.93%	76.79%	83.93%	98.21%	100.00%	-
P/EPS	25.35	16.65	8.66	49.56	-50.28	55.85	21.26	2.97%
YoY %	52.25%	92.26%	-82.53%	198.57%	-190.03%	162.70%	-	-
Horiz. %	119.24%	78.32%	40.73%	233.11%	-236.50%	262.70%	100.00%	-
EY	3.94	6.01	11.54	2.02	-1.99	1.79	4.70	-2.89%
YoY %	-34.44%	-47.92%	471.29%	201.51%	-211.17%	-61.91%	-	-
Horiz. %	83.83%	127.87%	245.53%	42.98%	-42.34%	38.09%	100.00%	-
DY	6.14	4.00	9.00	3.16	2.76	4.86	5.79	0.98%
YoY %	53.50%	-55.56%	184.81%	14.49%	-43.21%	-16.06%	-	-
Horiz. %	106.04%	69.08%	155.44%	54.58%	47.67%	83.94%	100.00%	-
P/NAPS	0.66	0.68	0.77	0.93	0.81	0.94	0.90	-5.03%
YoY %	-2.94%	-11.69%	-17.20%	14.81%	-13.83%	4.44%	-	-
Horiz. %	73.33%	75.56%	85.56%	103.33%	90.00%	104.44%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	28/08/09	28/08/08	29/08/07	29/08/06	30/08/05	27/08/04	-
Price	0.91	0.86	1.12	1.28	0.99	1.04	1.10	-
P/RPS	0.35	0.35	0.37	0.48	0.48	0.51	0.58	-8.07%
YoY %	0.00%	-5.41%	-22.92%	0.00%	-5.88%	-12.07%	-	-
Horiz. %	60.34%	60.34%	63.79%	82.76%	82.76%	87.93%	100.00%	-
P/EPS	26.22	15.91	9.70	55.65	-50.80	52.33	22.06	2.91%
YoY %	64.80%	64.02%	-82.57%	209.55%	-197.08%	137.22%	-	-
Horiz. %	118.86%	72.12%	43.97%	252.27%	-230.28%	237.22%	100.00%	-
EY	3.81	6.29	10.31	1.80	-1.97	1.91	4.53	-2.84%
YoY %	-39.43%	-38.99%	472.78%	191.37%	-203.14%	-57.84%	-	-
Horiz. %	84.11%	138.85%	227.59%	39.74%	-43.49%	42.16%	100.00%	-
DY	5.93	4.19	8.04	2.81	2.73	5.19	5.58	1.01%
YoY %	41.53%	-47.89%	186.12%	2.93%	-47.40%	-6.99%	-	-
Horiz. %	106.27%	75.09%	144.09%	50.36%	48.92%	93.01%	100.00%	-
P/NAPS	0.68	0.65	0.86	1.04	0.82	0.89	0.93	-5.08%
YoY %	4.62%	-24.42%	-17.31%	26.83%	-7.87%	-4.30%	-	-
Horiz. %	73.12%	69.89%	92.47%	111.83%	88.17%	95.70%	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