[SOLID] YoY Cumulative Quarter Result on 2015-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 - CAGR
Revenue 129,415 125,447 120,953 133,282 118,081 0 - - YoY % 3.16% 3.72% -9.25% 12.87% 0.00% - - Horiz. % 109.60% 106.24% 102.43% 112.87% 100.00% - -
PBT 4,486 7,856 8,473 13,292 10,925 0 - - YoY % -42.90% -7.28% -36.25% 21.67% 0.00% - - Horiz. % 41.06% 71.91% 77.56% 121.67% 100.00% - -
Tax -1,814 -2,965 -2,912 -3,798 -3,481 0 - - YoY % 38.82% -1.82% 23.33% -9.11% 0.00% - - Horiz. % 52.11% 85.18% 83.65% 109.11% 100.00% - -
NP 2,672 4,891 5,561 9,494 7,444 0 - - YoY % -45.37% -12.05% -41.43% 27.54% 0.00% - - Horiz. % 35.89% 65.70% 74.70% 127.54% 100.00% - -
NP to SH 2,661 4,911 5,707 9,546 7,454 0 - - YoY % -45.82% -13.95% -40.22% 28.07% 0.00% - - Horiz. % 35.70% 65.88% 76.56% 128.07% 100.00% - -
Tax Rate 40.44 % 37.74 % 34.37 % 28.57 % 31.86 % - % - % - YoY % 7.15% 9.81% 20.30% -10.33% 0.00% - - Horiz. % 126.93% 118.46% 107.88% 89.67% 100.00% - -
Total Cost 126,743 120,556 115,392 123,788 110,637 0 - - YoY % 5.13% 4.48% -6.78% 11.89% 0.00% - - Horiz. % 114.56% 108.97% 104.30% 111.89% 100.00% - -
Net Worth 140,641 138,173 132,835 97,428 82,213 - - - YoY % 1.79% 4.02% 36.34% 18.51% 0.00% - - Horiz. % 171.07% 168.07% 161.57% 118.51% 100.00% - -
Dividend 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 - CAGR
Div 781 1,331 2,623 44 - - - - YoY % -41.33% -49.24% 5,735.32% 0.00% 0.00% - - Horiz. % 1,737.62% 2,961.78% 5,835.32% 100.00% - - -
Div Payout % 29.36 % 27.12 % 45.98 % 0.47 % - % - % - % - YoY % 8.26% -41.02% 9,682.98% 0.00% 0.00% - - Horiz. % 6,246.81% 5,770.21% 9,782.98% 100.00% - - -
Equity 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 - CAGR
Net Worth 140,641 138,173 132,835 97,428 82,213 - - - YoY % 1.79% 4.02% 36.34% 18.51% 0.00% - - Horiz. % 171.07% 168.07% 161.57% 118.51% 100.00% - -
NOSH 390,670 166,474 163,994 149,889 137,022 - - - YoY % 134.67% 1.51% 9.41% 9.39% 0.00% - - Horiz. % 285.11% 121.49% 119.68% 109.39% 100.00% - -
Ratio Analysis 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 - CAGR
NP Margin 2.06 % 3.90 % 4.60 % 7.12 % 6.30 % - % - % - YoY % -47.18% -15.22% -35.39% 13.02% 0.00% - - Horiz. % 32.70% 61.90% 73.02% 113.02% 100.00% - -
ROE 1.89 % 3.55 % 4.30 % 9.80 % 9.07 % - % - % - YoY % -46.76% -17.44% -56.12% 8.05% 0.00% - - Horiz. % 20.84% 39.14% 47.41% 108.05% 100.00% - -
Per Share 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 - CAGR
RPS 33.13 75.36 73.75 88.92 86.18 - - - YoY % -56.04% 2.18% -17.06% 3.18% 0.00% - - Horiz. % 38.44% 87.44% 85.58% 103.18% 100.00% - -
EPS 0.68 2.95 3.51 6.36 5.44 0.00 - - YoY % -76.95% -15.95% -44.81% 16.91% 0.00% - - Horiz. % 12.50% 54.23% 64.52% 116.91% 100.00% - -
DPS 0.20 0.80 1.60 0.03 0.00 0.00 - - YoY % -75.00% -50.00% 5,233.33% 0.00% 0.00% - - Horiz. % 666.67% 2,666.67% 5,333.33% 100.00% - - -
NAPS 0.3600 0.8300 0.8100 0.6500 0.6000 0.0000 - - YoY % -56.63% 2.47% 24.62% 8.33% 0.00% - - Horiz. % 60.00% 138.33% 135.00% 108.33% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 519,371 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 - CAGR
RPS 24.92 24.15 23.29 25.66 22.74 - - - YoY % 3.19% 3.69% -9.24% 12.84% 0.00% - - Horiz. % 109.59% 106.20% 102.42% 112.84% 100.00% - -
EPS 0.51 0.95 1.10 1.84 1.44 0.00 - - YoY % -46.32% -13.64% -40.22% 27.78% 0.00% - - Horiz. % 35.42% 65.97% 76.39% 127.78% 100.00% - -
DPS 0.15 0.26 0.51 0.01 0.00 0.00 - - YoY % -42.31% -49.02% 5,000.00% 0.00% 0.00% - - Horiz. % 1,500.00% 2,600.00% 5,100.00% 100.00% - - -
NAPS 0.2708 0.2660 0.2558 0.1876 0.1583 0.0000 - - YoY % 1.80% 3.99% 36.35% 18.51% 0.00% - - Horiz. % 171.07% 168.04% 161.59% 118.51% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 - CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 - - -
Price 0.3500 1.2300 1.3300 1.4900 0.8500 0.0000 - -
P/RPS 1.06 1.63 1.80 1.68 0.99 0.00 - - YoY % -34.97% -9.44% 7.14% 69.70% 0.00% - - Horiz. % 107.07% 164.65% 181.82% 169.70% 100.00% - -
P/EPS 51.38 41.69 38.22 23.40 15.63 0.00 - - YoY % 23.24% 9.08% 63.33% 49.71% 0.00% - - Horiz. % 328.73% 266.73% 244.53% 149.71% 100.00% - -
EY 1.95 2.40 2.62 4.27 6.40 0.00 - - YoY % -18.75% -8.40% -38.64% -33.28% 0.00% - - Horiz. % 30.47% 37.50% 40.94% 66.72% 100.00% - -
DY 0.57 0.65 1.20 0.02 0.00 0.00 - - YoY % -12.31% -45.83% 5,900.00% 0.00% 0.00% - - Horiz. % 2,850.00% 3,250.00% 6,000.00% 100.00% - - -
P/NAPS 0.97 1.48 1.64 2.29 1.42 0.00 - - YoY % -34.46% -9.76% -28.38% 61.27% 0.00% - - Horiz. % 68.31% 104.23% 115.49% 161.27% 100.00% - -
Price Multiplier on Announcement Date 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 - CAGR
Date 27/06/18 30/06/17 29/06/16 29/06/15 26/06/14 - - -
Price 0.3500 1.3100 1.3400 1.6200 0.8850 0.0000 - -
P/RPS 1.06 1.74 1.82 1.82 1.03 0.00 - - YoY % -39.08% -4.40% 0.00% 76.70% 0.00% - - Horiz. % 102.91% 168.93% 176.70% 176.70% 100.00% - -
P/EPS 51.38 44.41 38.51 25.44 16.27 0.00 - - YoY % 15.69% 15.32% 51.38% 56.36% 0.00% - - Horiz. % 315.80% 272.96% 236.69% 156.36% 100.00% - -
EY 1.95 2.25 2.60 3.93 6.15 0.00 - - YoY % -13.33% -13.46% -33.84% -36.10% 0.00% - - Horiz. % 31.71% 36.59% 42.28% 63.90% 100.00% - -
DY 0.57 0.61 1.19 0.02 0.00 0.00 - - YoY % -6.56% -48.74% 5,850.00% 0.00% 0.00% - - Horiz. % 2,850.00% 3,050.00% 5,950.00% 100.00% - - -
P/NAPS 0.97 1.58 1.65 2.49 1.47 0.00 - - YoY % -38.61% -4.24% -33.73% 69.39% 0.00% - - Horiz. % 65.99% 107.48% 112.24% 169.39% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SAB@300415.pdf 
