[SEEHUP] YoY TTM Result on 30-Sep-2007 [#2]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 127.87%
YoY- 311.79%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 110,411 96,342 116,827 115,039 86,541 80,581 78,526 5.84%
PBT 3,118 -132 5,044 5,439 -194 -44 3,407 -1.46%
Tax -950 -253 -783 -1,061 -600 -160 -1,214 -4.00%
NP 2,168 -385 4,261 4,378 -794 -204 2,193 -0.19%
-
NP to SH 1,529 834 4,651 2,101 -992 27 2,193 -5.83%
-
Tax Rate 30.47% - 15.52% 19.51% - - 35.63% -
Total Cost 108,243 96,727 112,566 110,661 87,335 80,785 76,333 5.99%
-
Net Worth 54,343 53,323 53,727 50,904 48,300 47,492 48,619 1.87%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,160 1,453 2,525 2,533 1,085 2,169 1,508 6.16%
Div Payout % 141.27% 174.29% 54.29% 120.59% 0.00% 8,035.71% 68.78% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 54,343 53,323 53,727 50,904 48,300 47,492 48,619 1.87%
NOSH 40,476 40,000 40,175 40,176 39,782 40,105 40,174 0.12%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.96% -0.40% 3.65% 3.81% -0.92% -0.25% 2.79% -
ROE 2.81% 1.56% 8.66% 4.13% -2.05% 0.06% 4.51% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 272.78 240.86 290.79 286.33 217.53 200.92 195.46 5.70%
EPS 3.78 2.09 11.58 5.23 -2.49 0.07 5.46 -5.94%
DPS 5.40 3.60 6.30 6.30 2.73 5.40 3.75 6.26%
NAPS 1.3426 1.3331 1.3373 1.267 1.2141 1.1842 1.2102 1.74%
Adjusted Per Share Value based on latest NOSH - 40,176
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 136.59 119.19 144.53 142.32 107.06 99.69 97.15 5.84%
EPS 1.89 1.03 5.75 2.60 -1.23 0.03 2.71 -5.82%
DPS 2.67 1.80 3.12 3.13 1.34 2.68 1.87 6.11%
NAPS 0.6723 0.6597 0.6647 0.6297 0.5975 0.5875 0.6015 1.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.00 0.89 1.08 1.17 0.90 1.14 1.10 -
P/RPS 0.37 0.37 0.37 0.41 0.41 0.57 0.56 -6.67%
P/EPS 26.47 42.69 9.33 22.37 -36.09 1,693.33 20.15 4.64%
EY 3.78 2.34 10.72 4.47 -2.77 0.06 4.96 -4.42%
DY 5.40 4.04 5.83 5.38 3.03 4.74 3.41 7.95%
P/NAPS 0.74 0.67 0.81 0.92 0.74 0.96 0.91 -3.38%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 29/11/07 28/11/06 29/11/05 26/11/04 -
Price 0.95 1.00 0.88 1.23 0.89 1.01 1.06 -
P/RPS 0.35 0.42 0.30 0.43 0.41 0.50 0.54 -6.96%
P/EPS 25.15 47.96 7.60 23.52 -35.69 1,500.23 19.42 4.40%
EY 3.98 2.09 13.16 4.25 -2.80 0.07 5.15 -4.20%
DY 5.68 3.60 7.16 5.12 3.06 5.35 3.54 8.19%
P/NAPS 0.71 0.75 0.66 0.97 0.73 0.85 0.88 -3.51%

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