[SEEHUP] YoY TTM Result on 30-Jun-2005 [#1]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/01	CAGR
TTM Result
Revenue	120,587	106,215	84,400	80,939	75,759	69,104	56,344	11.47%
YoY %	13.53%	25.85%	4.28%	6.84%	9.63%	22.65%	-	-
Horiz. %	214.02%	188.51%	149.79%	143.65%	134.46%	122.65%	100.00%	-
PBT	5,368	3,872	-369	1,077	3,145	1,527	2,144	13.99%
YoY %	38.64%	1,149.32%	-134.26%	-65.76%	105.96%	-28.78%	-	-
Horiz. %	250.37%	180.60%	-17.21%	50.23%	146.69%	71.22%	100.00%	-
Tax	-864	-715	-585	-439	-1,145	-427	-510	7.81%
YoY %	-20.84%	-22.22%	-33.26%	61.66%	-168.15%	16.27%	-	-
Horiz. %	169.41%	140.20%	114.71%	86.08%	224.51%	83.73%	100.00%	-
NP	4,504	3,157	-954	638	2,000	1,100	1,634	15.57%
YoY %	42.67%	430.92%	-249.53%	-68.10%	81.82%	-32.68%	-	-
Horiz. %	275.64%	193.21%	-58.38%	39.05%	122.40%	67.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,643	922	-794	795	2,000	1,100	1,342	19.38%
YoY %	403.58%	216.12%	-199.87%	-60.25%	81.82%	-18.03%	-	-
Horiz. %	345.98%	68.70%	-59.17%	59.24%	149.03%	81.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.10%	18.47%	-	40.76%	36.41%	27.96%	23.79%	-
YoY %	-12.83%	0.00%	-	11.95%	30.22%	17.53%	-	-
Horiz. %	67.68%	77.64%	-	171.33%	153.05%	117.53%	100.00%	-
Total Cost	116,083	103,058	85,354	80,301	73,759	68,004	54,710	11.33%
YoY %	12.64%	20.74%	6.29%	8.87%	8.46%	24.30%	-	-
Horiz. %	212.18%	188.37%	156.01%	146.78%	134.82%	124.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	52,411	49,327	49,275	46,988	47,391	44,831	24,936	11.18%
YoY %	6.25%	0.11%	4.87%	-0.85%	5.71%	79.78%	-	-
Horiz. %	210.18%	197.81%	197.61%	188.43%	190.05%	179.78%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/01	CAGR
Dividend
Div	3,609	1,448	1,085	2,169	2,464	1,400	-	-
YoY %	149.24%	33.46%	-49.98%	-11.97%	76.00%	0.00%	-	-
Horiz. %	257.79%	103.43%	77.50%	154.93%	176.00%	100.00%	-	-
Div Payout %	77.75%	157.13%	0.00%	272.91%	123.22%	127.27%	-	-
YoY %	-50.52%	0.00%	0.00%	121.48%	-3.18%	0.00%	-	-
Horiz. %	61.09%	123.46%	0.00%	214.43%	96.82%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/01	CAGR
Equity
Net Worth	52,411	49,327	49,275	46,988	47,391	44,831	24,936	11.18%
YoY %	6.25%	0.11%	4.87%	-0.85%	5.71%	79.78%	-	-
Horiz. %	210.18%	197.81%	197.61%	188.43%	190.05%	179.78%	100.00%	-
NOSH	40,217	40,084	40,740	40,000	40,111	39,999	24,936	7.06%
YoY %	0.33%	-1.61%	1.85%	-0.28%	0.28%	60.41%	-	-
Horiz. %	161.28%	160.75%	163.38%	160.41%	160.86%	160.41%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/01	CAGR
Ratio Analysis
NP Margin	3.74%	2.97%	-1.13%	0.79%	2.64%	1.59%	2.90%	-
YoY %	25.93%	362.83%	-243.04%	-70.08%	66.04%	-45.17%	-	-
Horiz. %	128.97%	102.41%	-38.97%	27.24%	91.03%	54.83%	100.00%	-
ROE	8.86%	1.87%	-1.61%	1.69%	4.22%	2.45%	5.38%	-
YoY %	373.80%	216.15%	-195.27%	-59.95%	72.24%	-54.46%	-	-
Horiz. %	164.68%	34.76%	-29.93%	31.41%	78.44%	45.54%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/01	CAGR
Per Share
RPS	299.84	264.98	207.16	202.35	188.87	172.76	225.95	4.12%
YoY %	13.16%	27.91%	2.38%	7.14%	9.33%	-23.54%	-	-
Horiz. %	132.70%	117.27%	91.68%	89.56%	83.59%	76.46%	100.00%	-
EPS	11.54	2.30	-1.95	1.99	4.99	2.75	5.38	11.50%
YoY %	401.74%	217.95%	-197.99%	-60.12%	81.45%	-48.88%	-	-
Horiz. %	214.50%	42.75%	-36.25%	36.99%	92.75%	51.12%	100.00%	-
DPS	9.00	3.60	2.70	5.40	6.14	3.50	0.00	-
YoY %	150.00%	33.33%	-50.00%	-12.05%	75.43%	0.00%	-	-
Horiz. %	257.14%	102.86%	77.14%	154.29%	175.43%	100.00%	-	-
NAPS	1.3032	1.2306	1.2095	1.1747	1.1815	1.1208	1.00	3.85%
YoY %	5.90%	1.74%	2.96%	-0.58%	5.42%	12.08%	-	-
Horiz. %	130.32%	123.06%	120.95%	117.47%	118.15%	112.08%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 40,000
RPS	149.18	131.40	104.41	100.13	93.72	85.49	69.70	11.47%
YoY %	13.53%	25.85%	4.27%	6.84%	9.63%	22.65%	-	-
Horiz. %	214.03%	188.52%	149.80%	143.66%	134.46%	122.65%	100.00%	-
EPS	5.74	1.14	-0.98	0.98	2.47	1.36	1.66	19.37%
YoY %	403.51%	216.33%	-200.00%	-60.32%	81.62%	-18.07%	-	-
Horiz. %	345.78%	68.67%	-59.04%	59.04%	148.80%	81.93%	100.00%	-
DPS	4.47	1.79	1.34	2.68	3.05	1.73	0.00	-
YoY %	149.72%	33.58%	-50.00%	-12.13%	76.30%	0.00%	-	-
Horiz. %	258.38%	103.47%	77.46%	154.91%	176.30%	100.00%	-	-
NAPS	0.6484	0.6102	0.6096	0.5813	0.5863	0.5546	0.3085	11.18%
YoY %	6.26%	0.10%	4.87%	-0.85%	5.72%	79.77%	-	-
Horiz. %	210.18%	197.80%	197.60%	188.43%	190.05%	179.77%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	29/06/01	-
Price	1.00	1.14	0.98	1.11	1.06	1.21	1.99	-
P/RPS	0.33	0.43	0.47	0.55	0.56	0.70	0.88	-13.06%
YoY %	-23.26%	-8.51%	-14.55%	-1.79%	-20.00%	-20.45%	-	-
Horiz. %	37.50%	48.86%	53.41%	62.50%	63.64%	79.55%	100.00%	-
P/EPS	8.66	49.56	-50.28	55.85	21.26	44.00	36.98	-18.71%
YoY %	-82.53%	198.57%	-190.03%	162.70%	-51.68%	18.98%	-	-
Horiz. %	23.42%	134.02%	-135.97%	151.03%	57.49%	118.98%	100.00%	-
EY	11.54	2.02	-1.99	1.79	4.70	2.27	2.70	23.04%
YoY %	471.29%	201.51%	-211.17%	-61.91%	107.05%	-15.93%	-	-
Horiz. %	427.41%	74.81%	-73.70%	66.30%	174.07%	84.07%	100.00%	-
DY	9.00	3.16	2.76	4.86	5.79	2.89	0.00	-
YoY %	184.81%	14.49%	-43.21%	-16.06%	100.35%	0.00%	-	-
Horiz. %	311.42%	109.34%	95.50%	168.17%	200.35%	100.00%	-	-
P/NAPS	0.77	0.93	0.81	0.94	0.90	1.08	1.99	-12.67%
YoY %	-17.20%	14.81%	-13.83%	4.44%	-16.67%	-45.73%	-	-
Horiz. %	38.69%	46.73%	40.70%	47.24%	45.23%	54.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	29/08/07	29/08/06	30/08/05	27/08/04	29/08/03	27/08/01	-
Price	1.12	1.28	0.99	1.04	1.10	1.15	2.22	-
P/RPS	0.37	0.48	0.48	0.51	0.58	0.67	0.98	-12.98%
YoY %	-22.92%	0.00%	-5.88%	-12.07%	-13.43%	-31.63%	-	-
Horiz. %	37.76%	48.98%	48.98%	52.04%	59.18%	68.37%	100.00%	-
P/EPS	9.70	55.65	-50.80	52.33	22.06	41.82	41.25	-18.66%
YoY %	-82.57%	209.55%	-197.08%	137.22%	-47.25%	1.38%	-	-
Horiz. %	23.52%	134.91%	-123.15%	126.86%	53.48%	101.38%	100.00%	-
EY	10.31	1.80	-1.97	1.91	4.53	2.39	2.42	22.98%
YoY %	472.78%	191.37%	-203.14%	-57.84%	89.54%	-1.24%	-	-
Horiz. %	426.03%	74.38%	-81.40%	78.93%	187.19%	98.76%	100.00%	-
DY	8.04	2.81	2.73	5.19	5.58	3.04	0.00	-
YoY %	186.12%	2.93%	-47.40%	-6.99%	83.55%	0.00%	-	-
Horiz. %	264.47%	92.43%	89.80%	170.72%	183.55%	100.00%	-	-
P/NAPS	0.86	1.04	0.82	0.89	0.93	1.03	2.22	-12.66%
YoY %	-17.31%	26.83%	-7.87%	-4.30%	-9.71%	-53.60%	-	-
Horiz. %	38.74%	46.85%	36.94%	40.09%	41.89%	46.40%	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