[SEEHUP] YoY TTM Result on 30-Sep-2004 [#2]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 9.65%
YoY- 38.1%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 115,039 86,541 80,581 78,526 68,940 75,283 58,523 11.91%
PBT 5,439 -194 -44 3,407 1,930 2,579 2,263 15.72%
Tax -1,061 -600 -160 -1,214 -342 -1,959 -531 12.22%
NP 4,378 -794 -204 2,193 1,588 620 1,732 16.70%
-
NP to SH 2,101 -992 27 2,193 1,588 620 1,440 6.49%
-
Tax Rate 19.51% - - 35.63% 17.72% 75.96% 23.46% -
Total Cost 110,661 87,335 80,785 76,333 67,352 74,663 56,791 11.75%
-
Net Worth 50,904 48,300 47,492 48,619 45,787 47,108 25,013 12.56%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,533 1,085 2,169 1,508 1,400 1,401 - -
Div Payout % 120.59% 0.00% 8,035.71% 68.78% 88.16% 226.13% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 50,904 48,300 47,492 48,619 45,787 47,108 25,013 12.56%
NOSH 40,176 39,782 40,105 40,174 39,999 40,000 25,013 8.21%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.81% -0.92% -0.25% 2.79% 2.30% 0.82% 2.96% -
ROE 4.13% -2.05% 0.06% 4.51% 3.47% 1.32% 5.76% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 286.33 217.53 200.92 195.46 172.35 188.21 233.96 3.42%
EPS 5.23 -2.49 0.07 5.46 3.97 1.55 5.76 -1.59%
DPS 6.30 2.73 5.40 3.75 3.50 3.50 0.00 -
NAPS 1.267 1.2141 1.1842 1.2102 1.1447 1.1777 1.00 4.02%
Adjusted Per Share Value based on latest NOSH - 40,174
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 142.32 107.06 99.69 97.15 85.29 93.13 72.40 11.91%
EPS 2.60 -1.23 0.03 2.71 1.96 0.77 1.78 6.51%
DPS 3.13 1.34 2.68 1.87 1.73 1.73 0.00 -
NAPS 0.6297 0.5975 0.5875 0.6015 0.5664 0.5828 0.3094 12.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.17 0.90 1.14 1.10 1.08 1.32 2.16 -
P/RPS 0.41 0.41 0.57 0.56 0.63 0.70 0.92 -12.59%
P/EPS 22.37 -36.09 1,693.33 20.15 27.20 85.16 37.52 -8.25%
EY 4.47 -2.77 0.06 4.96 3.68 1.17 2.67 8.96%
DY 5.38 3.03 4.74 3.41 3.24 2.65 0.00 -
P/NAPS 0.92 0.74 0.96 0.91 0.94 1.12 2.16 -13.25%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 29/11/05 26/11/04 28/11/03 29/11/02 29/11/01 -
Price 1.23 0.89 1.01 1.06 1.15 1.29 1.44 -
P/RPS 0.43 0.41 0.50 0.54 0.67 0.69 0.62 -5.91%
P/EPS 23.52 -35.69 1,500.23 19.42 28.97 83.23 25.01 -1.01%
EY 4.25 -2.80 0.07 5.15 3.45 1.20 4.00 1.01%
DY 5.12 3.06 5.35 3.54 3.04 2.71 0.00 -
P/NAPS 0.97 0.73 0.85 0.88 1.00 1.10 1.44 -6.37%

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