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

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	110,411	96,342	116,827	115,039	86,541	80,581	78,526	5.84%
YoY %	14.60%	-17.53%	1.55%	32.93%	7.40%	2.62%	-	-
Horiz. %	140.60%	122.69%	148.77%	146.50%	110.21%	102.62%	100.00%	-
PBT	3,118	-132	5,044	5,439	-194	-44	3,407	-1.46%
YoY %	2,462.12%	-102.62%	-7.26%	2,903.61%	-340.91%	-101.29%	-	-
Horiz. %	91.52%	-3.87%	148.05%	159.64%	-5.69%	-1.29%	100.00%	-
Tax	-950	-253	-783	-1,061	-600	-160	-1,214	-4.00%
YoY %	-275.49%	67.69%	26.20%	-76.83%	-275.00%	86.82%	-	-
Horiz. %	78.25%	20.84%	64.50%	87.40%	49.42%	13.18%	100.00%	-
NP	2,168	-385	4,261	4,378	-794	-204	2,193	-0.19%
YoY %	663.12%	-109.04%	-2.67%	651.39%	-289.22%	-109.30%	-	-
Horiz. %	98.86%	-17.56%	194.30%	199.64%	-36.21%	-9.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,529	834	4,651	2,101	-992	27	2,193	-5.83%
YoY %	83.33%	-82.07%	121.37%	311.79%	-3,774.07%	-98.77%	-	-
Horiz. %	69.72%	38.03%	212.08%	95.80%	-45.23%	1.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.47%	-	15.52%	19.51%	-	-	35.63%	-
YoY %	0.00%	-	-20.45%	0.00%	-	-	-	-
Horiz. %	85.52%	-	43.56%	54.76%	-	-	100.00%	-
Total Cost	108,243	96,727	112,566	110,661	87,335	80,785	76,333	5.99%
YoY %	11.91%	-14.07%	1.72%	26.71%	8.11%	5.83%	-	-
Horiz. %	141.80%	126.72%	147.47%	144.97%	114.41%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,343	53,323	53,727	50,904	48,300	47,492	48,619	1.87%
YoY %	1.91%	-0.75%	5.55%	5.39%	1.70%	-2.32%	-	-
Horiz. %	111.77%	109.68%	110.51%	104.70%	99.34%	97.68%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	2,160	1,453	2,525	2,533	1,085	2,169	1,508	6.16%
YoY %	48.66%	-42.46%	-0.32%	133.46%	-49.98%	43.83%	-	-
Horiz. %	143.24%	96.35%	167.44%	167.97%	71.95%	143.83%	100.00%	-
Div Payout %	141.27%	174.29%	54.29%	120.59%	0.00%	8,035.71%	68.78%	-
YoY %	-18.95%	221.04%	-54.98%	0.00%	0.00%	11,583.21%	-	-
Horiz. %	205.39%	253.40%	78.93%	175.33%	0.00%	11,683.21%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	54,343	53,323	53,727	50,904	48,300	47,492	48,619	1.87%
YoY %	1.91%	-0.75%	5.55%	5.39%	1.70%	-2.32%	-	-
Horiz. %	111.77%	109.68%	110.51%	104.70%	99.34%	97.68%	100.00%	-
NOSH	40,476	40,000	40,175	40,176	39,782	40,105	40,174	0.12%
YoY %	1.19%	-0.44%	-0.00%	0.99%	-0.81%	-0.17%	-	-
Horiz. %	100.75%	99.57%	100.00%	100.00%	99.02%	99.83%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	1.96%	-0.40%	3.65%	3.81%	-0.92%	-0.25%	2.79%	-
YoY %	590.00%	-110.96%	-4.20%	514.13%	-268.00%	-108.96%	-	-
Horiz. %	70.25%	-14.34%	130.82%	136.56%	-32.97%	-8.96%	100.00%	-
ROE	2.81%	1.56%	8.66%	4.13%	-2.05%	0.06%	4.51%	-
YoY %	80.13%	-81.99%	109.69%	301.46%	-3,516.67%	-98.67%	-	-
Horiz. %	62.31%	34.59%	192.02%	91.57%	-45.45%	1.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	272.78	240.86	290.79	286.33	217.53	200.92	195.46	5.70%
YoY %	13.25%	-17.17%	1.56%	31.63%	8.27%	2.79%	-	-
Horiz. %	139.56%	123.23%	148.77%	146.49%	111.29%	102.79%	100.00%	-
EPS	3.78	2.09	11.58	5.23	-2.49	0.07	5.46	-5.94%
YoY %	80.86%	-81.95%	121.41%	310.04%	-3,657.14%	-98.72%	-	-
Horiz. %	69.23%	38.28%	212.09%	95.79%	-45.60%	1.28%	100.00%	-
DPS	5.40	3.60	6.30	6.30	2.73	5.40	3.75	6.26%
YoY %	50.00%	-42.86%	0.00%	130.77%	-49.44%	44.00%	-	-
Horiz. %	144.00%	96.00%	168.00%	168.00%	72.80%	144.00%	100.00%	-
NAPS	1.3426	1.3331	1.3373	1.267	1.2141	1.1842	1.2102	1.74%
YoY %	0.71%	-0.31%	5.55%	4.36%	2.52%	-2.15%	-	-
Horiz. %	110.94%	110.16%	110.50%	104.69%	100.32%	97.85%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 40,176
RPS	136.59	119.19	144.53	142.32	107.06	99.69	97.15	5.84%
YoY %	14.60%	-17.53%	1.55%	32.93%	7.39%	2.61%	-	-
Horiz. %	140.60%	122.69%	148.77%	146.50%	110.20%	102.61%	100.00%	-
EPS	1.89	1.03	5.75	2.60	-1.23	0.03	2.71	-5.82%
YoY %	83.50%	-82.09%	121.15%	311.38%	-4,200.00%	-98.89%	-	-
Horiz. %	69.74%	38.01%	212.18%	95.94%	-45.39%	1.11%	100.00%	-
DPS	2.67	1.80	3.12	3.13	1.34	2.68	1.87	6.11%
YoY %	48.33%	-42.31%	-0.32%	133.58%	-50.00%	43.32%	-	-
Horiz. %	142.78%	96.26%	166.84%	167.38%	71.66%	143.32%	100.00%	-
NAPS	0.6723	0.6597	0.6647	0.6297	0.5975	0.5875	0.6015	1.87%
YoY %	1.91%	-0.75%	5.56%	5.39%	1.70%	-2.33%	-	-
Horiz. %	111.77%	109.68%	110.51%	104.69%	99.33%	97.67%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.00%	0.00%	-9.76%	0.00%	-28.07%	1.79%	-	-
Horiz. %	66.07%	66.07%	66.07%	73.21%	73.21%	101.79%	100.00%	-
P/EPS	26.47	42.69	9.33	22.37	-36.09	1,693.33	20.15	4.64%
YoY %	-37.99%	357.56%	-58.29%	161.98%	-102.13%	8,303.62%	-	-
Horiz. %	131.36%	211.86%	46.30%	111.02%	-179.11%	8,403.62%	100.00%	-
EY	3.78	2.34	10.72	4.47	-2.77	0.06	4.96	-4.42%
YoY %	61.54%	-78.17%	139.82%	261.37%	-4,716.67%	-98.79%	-	-
Horiz. %	76.21%	47.18%	216.13%	90.12%	-55.85%	1.21%	100.00%	-
DY	5.40	4.04	5.83	5.38	3.03	4.74	3.41	7.95%
YoY %	33.66%	-30.70%	8.36%	77.56%	-36.08%	39.00%	-	-
Horiz. %	158.36%	118.48%	170.97%	157.77%	88.86%	139.00%	100.00%	-
P/NAPS	0.74	0.67	0.81	0.92	0.74	0.96	0.91	-3.38%
YoY %	10.45%	-17.28%	-11.96%	24.32%	-22.92%	5.49%	-	-
Horiz. %	81.32%	73.63%	89.01%	101.10%	81.32%	105.49%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-16.67%	40.00%	-30.23%	4.88%	-18.00%	-7.41%	-	-
Horiz. %	64.81%	77.78%	55.56%	79.63%	75.93%	92.59%	100.00%	-
P/EPS	25.15	47.96	7.60	23.52	-35.69	1,500.23	19.42	4.40%
YoY %	-47.56%	531.05%	-67.69%	165.90%	-102.38%	7,625.18%	-	-
Horiz. %	129.51%	246.96%	39.13%	121.11%	-183.78%	7,725.18%	100.00%	-
EY	3.98	2.09	13.16	4.25	-2.80	0.07	5.15	-4.20%
YoY %	90.43%	-84.12%	209.65%	251.79%	-4,100.00%	-98.64%	-	-
Horiz. %	77.28%	40.58%	255.53%	82.52%	-54.37%	1.36%	100.00%	-
DY	5.68	3.60	7.16	5.12	3.06	5.35	3.54	8.19%
YoY %	57.78%	-49.72%	39.84%	67.32%	-42.80%	51.13%	-	-
Horiz. %	160.45%	101.69%	202.26%	144.63%	86.44%	151.13%	100.00%	-
P/NAPS	0.71	0.75	0.66	0.97	0.73	0.85	0.88	-3.51%
YoY %	-5.33%	13.64%	-31.96%	32.88%	-14.12%	-3.41%	-	-
Horiz. %	80.68%	85.23%	75.00%	110.23%	82.95%	96.59%	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