[SEEHUP] YoY TTM Result on 31-Mar-2006 [#4]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	107,361	122,700	95,942	81,525	82,033	71,671	71,722	6.94%
YoY %	-12.50%	27.89%	17.68%	-0.62%	14.46%	-0.07%	-	-
Horiz. %	149.69%	171.08%	133.77%	113.67%	114.38%	99.93%	100.00%	-
PBT	2,344	6,563	2,062	-959	3,150	2,151	2,215	0.94%
YoY %	-64.28%	218.28%	315.02%	-130.44%	46.44%	-2.89%	-	-
Horiz. %	105.82%	296.30%	93.09%	-43.30%	142.21%	97.11%	100.00%	-
Tax	-807	-1,041	-350	-513	-972	-594	-1,002	-3.53%
YoY %	22.48%	-197.43%	31.77%	47.22%	-63.64%	40.72%	-	-
Horiz. %	80.54%	103.89%	34.93%	51.20%	97.01%	59.28%	100.00%	-
NP	1,537	5,522	1,712	-1,472	2,178	1,557	1,213	4.02%
YoY %	-72.17%	222.55%	216.30%	-167.58%	39.88%	28.36%	-	-
Horiz. %	126.71%	455.23%	141.14%	-121.35%	179.55%	128.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,470	4,853	-138	-984	2,178	1,557	1,213	12.57%
YoY %	-49.10%	3,616.67%	85.98%	-145.18%	39.88%	28.36%	-	-
Horiz. %	203.63%	400.08%	-11.38%	-81.12%	179.55%	128.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.43%	15.86%	16.97%	-	30.86%	27.62%	45.24%	-
YoY %	117.09%	-6.54%	0.00%	-	11.73%	-38.95%	-	-
Horiz. %	76.11%	35.06%	37.51%	-	68.21%	61.05%	100.00%	-
Total Cost	105,824	117,178	94,230	82,997	79,855	70,114	70,509	6.99%
YoY %	-9.69%	24.35%	13.53%	3.93%	13.89%	-0.56%	-	-
Horiz. %	150.09%	166.19%	133.64%	117.71%	113.26%	99.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,269	51,380	48,578	48,768	47,483	46,454	46,092	2.43%
YoY %	3.68%	5.77%	-0.39%	2.71%	2.22%	0.79%	-	-
Horiz. %	115.57%	111.47%	105.39%	105.81%	103.02%	100.79%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	1,453	3,609	1,448	1,085	3,318	2,464	1,400	0.62%
YoY %	-59.74%	149.24%	33.46%	-67.30%	34.66%	76.00%	-	-
Horiz. %	103.79%	257.79%	103.43%	77.50%	237.00%	176.00%	100.00%	-
Div Payout %	58.85%	74.38%	0.00%	0.00%	152.37%	158.28%	115.42%	-
YoY %	-20.88%	0.00%	0.00%	0.00%	-3.73%	37.13%	-	-
Horiz. %	50.99%	64.44%	0.00%	0.00%	132.01%	137.13%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	53,269	51,380	48,578	48,768	47,483	46,454	46,092	2.43%
YoY %	3.68%	5.77%	-0.39%	2.71%	2.22%	0.79%	-	-
Horiz. %	115.57%	111.47%	105.39%	105.81%	103.02%	100.79%	100.00%	-
NOSH	40,377	40,072	40,243	40,191	40,178	40,223	40,000	0.15%
YoY %	0.76%	-0.42%	0.13%	0.03%	-0.11%	0.56%	-	-
Horiz. %	100.94%	100.18%	100.61%	100.48%	100.45%	100.56%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	1.43%	4.50%	1.78%	-1.81%	2.66%	2.17%	1.69%	-
YoY %	-68.22%	152.81%	198.34%	-168.05%	22.58%	28.40%	-	-
Horiz. %	84.62%	266.27%	105.33%	-107.10%	157.40%	128.40%	100.00%	-
ROE	4.64%	9.45%	-0.28%	-2.02%	4.59%	3.35%	2.63%	-
YoY %	-50.90%	3,475.00%	86.14%	-144.01%	37.01%	27.38%	-	-
Horiz. %	176.43%	359.32%	-10.65%	-76.81%	174.52%	127.38%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	265.89	306.20	238.40	202.84	204.17	178.18	179.31	6.78%
YoY %	-13.16%	28.44%	17.53%	-0.65%	14.59%	-0.63%	-	-
Horiz. %	148.29%	170.77%	132.95%	113.12%	113.86%	99.37%	100.00%	-
EPS	6.12	12.11	-0.34	-2.45	5.42	3.87	3.03	12.41%
YoY %	-49.46%	3,661.76%	86.12%	-145.20%	40.05%	27.72%	-	-
Horiz. %	201.98%	399.67%	-11.22%	-80.86%	178.88%	127.72%	100.00%	-
DPS	3.60	9.00	3.60	2.70	8.26	6.14	3.50	0.47%
YoY %	-60.00%	150.00%	33.33%	-67.31%	34.53%	75.43%	-	-
Horiz. %	102.86%	257.14%	102.86%	77.14%	236.00%	175.43%	100.00%	-
NAPS	1.3193	1.2822	1.2071	1.2134	1.1818	1.1549	1.1523	2.27%
YoY %	2.89%	6.22%	-0.52%	2.67%	2.33%	0.23%	-	-
Horiz. %	114.49%	111.27%	104.76%	105.30%	102.56%	100.23%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 40,191
RPS	137.32	156.94	122.72	104.28	104.93	91.67	91.74	6.94%
YoY %	-12.50%	27.88%	17.68%	-0.62%	14.46%	-0.08%	-	-
Horiz. %	149.68%	171.07%	133.77%	113.67%	114.38%	99.92%	100.00%	-
EPS	3.16	6.21	-0.18	-1.26	2.79	1.99	1.55	12.59%
YoY %	-49.11%	3,550.00%	85.71%	-145.16%	40.20%	28.39%	-	-
Horiz. %	203.87%	400.65%	-11.61%	-81.29%	180.00%	128.39%	100.00%	-
DPS	1.86	4.62	1.85	1.39	4.24	3.15	1.79	0.64%
YoY %	-59.74%	149.73%	33.09%	-67.22%	34.60%	75.98%	-	-
Horiz. %	103.91%	258.10%	103.35%	77.65%	236.87%	175.98%	100.00%	-
NAPS	0.6814	0.6572	0.6214	0.6238	0.6073	0.5942	0.5895	2.44%
YoY %	3.68%	5.76%	-0.38%	2.72%	2.20%	0.80%	-	-
Horiz. %	115.59%	111.48%	105.41%	105.82%	103.02%	100.80%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.83	1.06	1.00	0.96	1.13	1.20	1.20	-
P/RPS	0.31	0.35	0.42	0.47	0.55	0.67	0.67	-12.04%
YoY %	-11.43%	-16.67%	-10.64%	-14.55%	-17.91%	0.00%	-	-
Horiz. %	46.27%	52.24%	62.69%	70.15%	82.09%	100.00%	100.00%	-
P/EPS	13.57	8.75	-291.62	-39.21	20.85	31.00	39.57	-16.32%
YoY %	55.09%	103.00%	-643.74%	-288.06%	-32.74%	-21.66%	-	-
Horiz. %	34.29%	22.11%	-736.97%	-99.09%	52.69%	78.34%	100.00%	-
EY	7.37	11.43	-0.34	-2.55	4.80	3.23	2.53	19.48%
YoY %	-35.52%	3,461.76%	86.67%	-153.12%	48.61%	27.67%	-	-
Horiz. %	291.30%	451.78%	-13.44%	-100.79%	189.72%	127.67%	100.00%	-
DY	4.34	8.49	3.60	2.81	7.31	5.12	2.92	6.82%
YoY %	-48.88%	135.83%	28.11%	-61.56%	42.77%	75.34%	-	-
Horiz. %	148.63%	290.75%	123.29%	96.23%	250.34%	175.34%	100.00%	-
P/NAPS	0.63	0.83	0.83	0.79	0.96	1.04	1.04	-8.00%
YoY %	-24.10%	0.00%	5.06%	-17.71%	-7.69%	0.00%	-	-
Horiz. %	60.58%	79.81%	79.81%	75.96%	92.31%	100.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	29/05/09	30/05/08	29/05/07	14/06/06	27/05/05	28/05/04	30/05/03	-
Price	0.93	1.00	0.95	0.98	1.05	1.15	1.17	-
P/RPS	0.35	0.33	0.40	0.48	0.51	0.65	0.65	-9.79%
YoY %	6.06%	-17.50%	-16.67%	-5.88%	-21.54%	0.00%	-	-
Horiz. %	53.85%	50.77%	61.54%	73.85%	78.46%	100.00%	100.00%	-
P/EPS	15.20	8.26	-277.04	-40.03	19.37	29.71	38.58	-14.36%
YoY %	84.02%	102.98%	-592.08%	-306.66%	-34.80%	-22.99%	-	-
Horiz. %	39.40%	21.41%	-718.09%	-103.76%	50.21%	77.01%	100.00%	-
EY	6.58	12.11	-0.36	-2.50	5.16	3.37	2.59	16.79%
YoY %	-45.66%	3,463.89%	85.60%	-148.45%	53.12%	30.12%	-	-
Horiz. %	254.05%	467.57%	-13.90%	-96.53%	199.23%	130.12%	100.00%	-
DY	3.87	9.00	3.79	2.76	7.87	5.34	2.99	4.38%
YoY %	-57.00%	137.47%	37.32%	-64.93%	47.38%	78.60%	-	-
Horiz. %	129.43%	301.00%	126.76%	92.31%	263.21%	178.60%	100.00%	-
P/NAPS	0.70	0.78	0.79	0.81	0.89	1.00	1.02	-6.07%
YoY %	-10.26%	-1.27%	-2.47%	-8.99%	-11.00%	-1.96%	-	-
Horiz. %	68.63%	76.47%	77.45%	79.41%	87.25%	98.04%	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