[SEEHUP] YoY TTM Result on 31-Mar-2005 [#4]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	122,700	95,942	81,525	82,033	71,671	71,722	65,811	10.93%
YoY %	27.89%	17.68%	-0.62%	14.46%	-0.07%	8.98%	-	-
Horiz. %	186.44%	145.78%	123.88%	124.65%	108.90%	108.98%	100.00%	-
PBT	6,563	2,062	-959	3,150	2,151	2,215	2,183	20.11%
YoY %	218.28%	315.02%	-130.44%	46.44%	-2.89%	1.47%	-	-
Horiz. %	300.64%	94.46%	-43.93%	144.30%	98.53%	101.47%	100.00%	-
Tax	-1,041	-350	-513	-972	-594	-1,002	-1,487	-5.76%
YoY %	-197.43%	31.77%	47.22%	-63.64%	40.72%	32.62%	-	-
Horiz. %	70.01%	23.54%	34.50%	65.37%	39.95%	67.38%	100.00%	-
NP	5,522	1,712	-1,472	2,178	1,557	1,213	696	41.18%
YoY %	222.55%	216.30%	-167.58%	39.88%	28.36%	74.28%	-	-
Horiz. %	793.39%	245.98%	-211.49%	312.93%	223.71%	174.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,853	-138	-984	2,178	1,557	1,213	696	38.17%
YoY %	3,616.67%	85.98%	-145.18%	39.88%	28.36%	74.28%	-	-
Horiz. %	697.27%	-19.83%	-141.38%	312.93%	223.71%	174.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.86%	16.97%	-	30.86%	27.62%	45.24%	68.12%	-
YoY %	-6.54%	0.00%	-	11.73%	-38.95%	-33.59%	-	-
Horiz. %	23.28%	24.91%	-	45.30%	40.55%	66.41%	100.00%	-
Total Cost	117,178	94,230	82,997	79,855	70,114	70,509	65,115	10.27%
YoY %	24.35%	13.53%	3.93%	13.89%	-0.56%	8.28%	-	-
Horiz. %	179.96%	144.71%	127.46%	122.64%	107.68%	108.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,380	48,578	48,768	47,483	46,454	46,092	45,952	1.87%
YoY %	5.77%	-0.39%	2.71%	2.22%	0.79%	0.30%	-	-
Horiz. %	111.81%	105.71%	106.13%	103.33%	101.09%	100.30%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	3,609	1,448	1,085	3,318	2,464	1,400	1,401	17.06%
YoY %	149.24%	33.46%	-67.30%	34.66%	76.00%	-0.07%	-	-
Horiz. %	257.60%	103.35%	77.44%	236.83%	175.87%	99.93%	100.00%	-
Div Payout %	74.38%	0.00%	0.00%	152.37%	158.28%	115.42%	201.43%	-
YoY %	0.00%	0.00%	0.00%	-3.73%	37.13%	-42.70%	-	-
Horiz. %	36.93%	0.00%	0.00%	75.64%	78.58%	57.30%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	51,380	48,578	48,768	47,483	46,454	46,092	45,952	1.87%
YoY %	5.77%	-0.39%	2.71%	2.22%	0.79%	0.30%	-	-
Horiz. %	111.81%	105.71%	106.13%	103.33%	101.09%	100.30%	100.00%	-
NOSH	40,072	40,243	40,191	40,178	40,223	40,000	40,056	0.00%
YoY %	-0.42%	0.13%	0.03%	-0.11%	0.56%	-0.14%	-	-
Horiz. %	100.04%	100.47%	100.34%	100.30%	100.42%	99.86%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	4.50%	1.78%	-1.81%	2.66%	2.17%	1.69%	1.06%	-
YoY %	152.81%	198.34%	-168.05%	22.58%	28.40%	59.43%	-	-
Horiz. %	424.53%	167.92%	-170.75%	250.94%	204.72%	159.43%	100.00%	-
ROE	9.45%	-0.28%	-2.02%	4.59%	3.35%	2.63%	1.51%	-
YoY %	3,475.00%	86.14%	-144.01%	37.01%	27.38%	74.17%	-	-
Horiz. %	625.83%	-18.54%	-133.77%	303.97%	221.85%	174.17%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	306.20	238.40	202.84	204.17	178.18	179.31	164.30	10.92%
YoY %	28.44%	17.53%	-0.65%	14.59%	-0.63%	9.14%	-	-
Horiz. %	186.37%	145.10%	123.46%	124.27%	108.45%	109.14%	100.00%	-
EPS	12.11	-0.34	-2.45	5.42	3.87	3.03	1.74	38.13%
YoY %	3,661.76%	86.12%	-145.20%	40.05%	27.72%	74.14%	-	-
Horiz. %	695.98%	-19.54%	-140.80%	311.49%	222.41%	174.14%	100.00%	-
DPS	9.00	3.60	2.70	8.26	6.14	3.50	3.50	17.03%
YoY %	150.00%	33.33%	-67.31%	34.53%	75.43%	0.00%	-	-
Horiz. %	257.14%	102.86%	77.14%	236.00%	175.43%	100.00%	100.00%	-
NAPS	1.2822	1.2071	1.2134	1.1818	1.1549	1.1523	1.1472	1.86%
YoY %	6.22%	-0.52%	2.67%	2.33%	0.23%	0.44%	-	-
Horiz. %	111.77%	105.22%	105.77%	103.02%	100.67%	100.44%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 40,178
RPS	151.79	118.69	100.86	101.48	88.67	88.73	81.42	10.92%
YoY %	27.89%	17.68%	-0.61%	14.45%	-0.07%	8.98%	-	-
Horiz. %	186.43%	145.77%	123.88%	124.64%	108.90%	108.98%	100.00%	-
EPS	6.00	-0.17	-1.22	2.69	1.93	1.50	0.86	38.19%
YoY %	3,629.41%	86.07%	-145.35%	39.38%	28.67%	74.42%	-	-
Horiz. %	697.67%	-19.77%	-141.86%	312.79%	224.42%	174.42%	100.00%	-
DPS	4.47	1.79	1.34	4.11	3.05	1.73	1.73	17.12%
YoY %	149.72%	33.58%	-67.40%	34.75%	76.30%	0.00%	-	-
Horiz. %	258.38%	103.47%	77.46%	237.57%	176.30%	100.00%	100.00%	-
NAPS	0.6356	0.601	0.6033	0.5874	0.5747	0.5702	0.5685	1.87%
YoY %	5.76%	-0.38%	2.71%	2.21%	0.79%	0.30%	-	-
Horiz. %	111.80%	105.72%	106.12%	103.32%	101.09%	100.30%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	1.06	1.00	0.96	1.13	1.20	1.20	1.52	-
P/RPS	0.35	0.42	0.47	0.55	0.67	0.67	0.93	-15.01%
YoY %	-16.67%	-10.64%	-14.55%	-17.91%	0.00%	-27.96%	-	-
Horiz. %	37.63%	45.16%	50.54%	59.14%	72.04%	72.04%	100.00%	-
P/EPS	8.75	-291.62	-39.21	20.85	31.00	39.57	87.48	-31.84%
YoY %	103.00%	-643.74%	-288.06%	-32.74%	-21.66%	-54.77%	-	-
Horiz. %	10.00%	-333.36%	-44.82%	23.83%	35.44%	45.23%	100.00%	-
EY	11.43	-0.34	-2.55	4.80	3.23	2.53	1.14	46.79%
YoY %	3,461.76%	86.67%	-153.12%	48.61%	27.67%	121.93%	-	-
Horiz. %	1,002.63%	-29.82%	-223.68%	421.05%	283.33%	221.93%	100.00%	-
DY	8.49	3.60	2.81	7.31	5.12	2.92	2.30	24.29%
YoY %	135.83%	28.11%	-61.56%	42.77%	75.34%	26.96%	-	-
Horiz. %	369.13%	156.52%	122.17%	317.83%	222.61%	126.96%	100.00%	-
P/NAPS	0.83	0.83	0.79	0.96	1.04	1.04	1.32	-7.43%
YoY %	0.00%	5.06%	-17.71%	-7.69%	0.00%	-21.21%	-	-
Horiz. %	62.88%	62.88%	59.85%	72.73%	78.79%	78.79%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	29/05/07	14/06/06	27/05/05	28/05/04	30/05/03	29/05/02	-
Price	1.00	0.95	0.98	1.05	1.15	1.17	1.49	-
P/RPS	0.33	0.40	0.48	0.51	0.65	0.65	0.91	-15.54%
YoY %	-17.50%	-16.67%	-5.88%	-21.54%	0.00%	-28.57%	-	-
Horiz. %	36.26%	43.96%	52.75%	56.04%	71.43%	71.43%	100.00%	-
P/EPS	8.26	-277.04	-40.03	19.37	29.71	38.58	85.75	-32.27%
YoY %	102.98%	-592.08%	-306.66%	-34.80%	-22.99%	-55.01%	-	-
Horiz. %	9.63%	-323.08%	-46.68%	22.59%	34.65%	44.99%	100.00%	-
EY	12.11	-0.36	-2.50	5.16	3.37	2.59	1.17	47.57%
YoY %	3,463.89%	85.60%	-148.45%	53.12%	30.12%	121.37%	-	-
Horiz. %	1,035.04%	-30.77%	-213.68%	441.03%	288.03%	221.37%	100.00%	-
DY	9.00	3.79	2.76	7.87	5.34	2.99	2.35	25.05%
YoY %	137.47%	37.32%	-64.93%	47.38%	78.60%	27.23%	-	-
Horiz. %	382.98%	161.28%	117.45%	334.89%	227.23%	127.23%	100.00%	-
P/NAPS	0.78	0.79	0.81	0.89	1.00	1.02	1.30	-8.15%
YoY %	-1.27%	-2.47%	-8.99%	-11.00%	-1.96%	-21.54%	-	-
Horiz. %	60.00%	60.77%	62.31%	68.46%	76.92%	78.46%	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