[SDRED] QoQ TTM Result on 30-Sep-2006 [#2]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	147,737	107,495	102,458	109,428	134,855	137,759	136,991	5.17%
YoY %	37.44%	4.92%	-6.37%	-18.86%	-2.11%	0.56%	-	-
Horiz. %	107.84%	78.47%	74.79%	79.88%	98.44%	100.56%	100.00%	-
PBT	27,725	21,958	19,998	21,907	23,533	25,544	24,166	9.61%
YoY %	26.26%	9.80%	-8.71%	-6.91%	-7.87%	5.70%	-	-
Horiz. %	114.73%	90.86%	82.75%	90.65%	97.38%	105.70%	100.00%	-
Tax	1,748	1,124	-4,348	-5,917	-8,714	-9,192	-8,257	-
YoY %	55.52%	125.85%	26.52%	32.10%	5.20%	-11.32%	-	-
Horiz. %	-21.17%	-13.61%	52.66%	71.66%	105.53%	111.32%	100.00%	-
NP	29,473	23,082	15,650	15,990	14,819	16,352	15,909	51.01%
YoY %	27.69%	47.49%	-2.13%	7.90%	-9.38%	2.78%	-	-
Horiz. %	185.26%	145.09%	98.37%	100.51%	93.15%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,473	23,082	15,650	15,990	14,819	16,352	15,909	51.01%
YoY %	27.69%	47.49%	-2.13%	7.90%	-9.38%	2.78%	-	-
Horiz. %	185.26%	145.09%	98.37%	100.51%	93.15%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-6.30%	-5.12%	21.74%	27.01%	37.03%	35.98%	34.17%	-
YoY %	-23.05%	-123.55%	-19.51%	-27.06%	2.92%	5.30%	-	-
Horiz. %	-18.44%	-14.98%	63.62%	79.05%	108.37%	105.30%	100.00%	-
Total Cost	118,264	84,413	86,808	93,438	120,036	121,407	121,082	-1.56%
YoY %	40.10%	-2.76%	-7.10%	-22.16%	-1.13%	0.27%	-	-
Horiz. %	97.67%	69.72%	71.69%	77.17%	99.14%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,518,970	38,791,568	368,328	366,981	368,510	362,062	386,089	2106.78%
YoY %	1.88%	10,431.80%	0.37%	-0.41%	1.78%	-6.22%	-	-
Horiz. %	10,235.72%	10,047.31%	95.40%	95.05%	95.45%	93.78%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	4,694	4,694	4,596	4,596	4,596	4,596	4,631	0.90%
YoY %	0.00%	2.13%	0.00%	0.00%	0.00%	-0.76%	-	-
Horiz. %	101.36%	101.36%	99.24%	99.24%	99.24%	99.24%	100.00%	-
Div Payout %	15.93%	20.34%	29.37%	28.74%	31.01%	28.11%	29.11%	-
YoY %	-21.68%	-30.75%	2.19%	-7.32%	10.32%	-3.44%	-	-
Horiz. %	54.72%	69.87%	100.89%	98.73%	106.53%	96.56%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	39,518,970	38,791,568	368,328	366,981	368,510	362,062	386,089	2106.78%
YoY %	1.88%	10,431.80%	0.37%	-0.41%	1.78%	-6.22%	-	-
Horiz. %	10,235.72%	10,047.31%	95.40%	95.05%	95.45%	93.78%	100.00%	-
NOSH	427,093	426,796	424,000	427,368	430,000	425,555	428,037	-0.14%
YoY %	0.07%	0.66%	-0.79%	-0.61%	1.04%	-0.58%	-	-
Horiz. %	99.78%	99.71%	99.06%	99.84%	100.46%	99.42%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	19.95%	21.47%	15.27%	14.61%	10.99%	11.87%	11.61%	-
YoY %	-7.08%	40.60%	4.52%	32.94%	-7.41%	2.24%	-	-
Horiz. %	171.83%	184.93%	131.52%	125.84%	94.66%	102.24%	100.00%	-
ROE	0.07%	0.06%	4.25%	4.36%	4.02%	4.52%	4.12%	-
YoY %	16.67%	-98.59%	-2.52%	8.46%	-11.06%	9.71%	-	-
Horiz. %	1.70%	1.46%	103.16%	105.83%	97.57%	109.71%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	34.59	25.19	24.16	25.61	31.36	32.37	32.00	5.34%
YoY %	37.32%	4.26%	-5.66%	-18.34%	-3.12%	1.16%	-	-
Horiz. %	108.09%	78.72%	75.50%	80.03%	98.00%	101.16%	100.00%	-
EPS	6.90	5.41	3.69	3.74	3.45	3.84	3.72	51.13%
YoY %	27.54%	46.61%	-1.34%	8.41%	-10.16%	3.23%	-	-
Horiz. %	185.48%	145.43%	99.19%	100.54%	92.74%	103.23%	100.00%	-
DPS	1.10	1.10	1.08	1.08	1.08	1.08	1.08	1.23%
YoY %	0.00%	1.85%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.85%	101.85%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	92.53	90.89	0.8687	0.8587	0.857	0.8508	0.902	2110.04%
YoY %	1.80%	10,362.76%	1.16%	0.20%	0.73%	-5.68%	-	-
Horiz. %	10,258.31%	10,076.50%	96.31%	95.20%	95.01%	94.32%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 427,368
RPS	34.67	25.23	24.04	25.68	31.65	32.33	32.15	5.17%
YoY %	37.42%	4.95%	-6.39%	-18.86%	-2.10%	0.56%	-	-
Horiz. %	107.84%	78.48%	74.77%	79.88%	98.44%	100.56%	100.00%	-
EPS	6.92	5.42	3.67	3.75	3.48	3.84	3.73	51.15%
YoY %	27.68%	47.68%	-2.13%	7.76%	-9.38%	2.95%	-	-
Horiz. %	185.52%	145.31%	98.39%	100.54%	93.30%	102.95%	100.00%	-
DPS	1.10	1.10	1.08	1.08	1.08	1.08	1.09	0.61%
YoY %	0.00%	1.85%	0.00%	0.00%	0.00%	-0.92%	-	-
Horiz. %	100.92%	100.92%	99.08%	99.08%	99.08%	99.08%	100.00%	-
NAPS	92.7397	91.0327	0.8644	0.8612	0.8648	0.8497	0.906	2106.85%
YoY %	1.88%	10,431.32%	0.37%	-0.42%	1.78%	-6.21%	-	-
Horiz. %	10,236.17%	10,047.76%	95.41%	95.06%	95.45%	93.79%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	1.16	0.73	0.38	0.38	0.40	0.38	0.35	-
P/RPS	3.35	2.90	1.57	1.48	1.28	1.17	1.09	111.82%
YoY %	15.52%	84.71%	6.08%	15.62%	9.40%	7.34%	-	-
Horiz. %	307.34%	266.06%	144.04%	135.78%	117.43%	107.34%	100.00%	-
P/EPS	16.81	13.50	10.30	10.16	11.61	9.89	9.42	47.27%
YoY %	24.52%	31.07%	1.38%	-12.49%	17.39%	4.99%	-	-
Horiz. %	178.45%	143.31%	109.34%	107.86%	123.25%	104.99%	100.00%	-
EY	5.95	7.41	9.71	9.85	8.62	10.11	10.62	-32.11%
YoY %	-19.70%	-23.69%	-1.42%	14.27%	-14.74%	-4.80%	-	-
Horiz. %	56.03%	69.77%	91.43%	92.75%	81.17%	95.20%	100.00%	-
DY	0.95	1.51	2.84	2.84	2.70	2.84	3.09	-54.54%
YoY %	-37.09%	-46.83%	0.00%	5.19%	-4.93%	-8.09%	-	-
Horiz. %	30.74%	48.87%	91.91%	91.91%	87.38%	91.91%	100.00%	-
P/NAPS	0.01	0.01	0.44	0.44	0.47	0.45	0.39	-91.36%
YoY %	0.00%	-97.73%	0.00%	-6.38%	4.44%	15.38%	-	-
Horiz. %	2.56%	2.56%	112.82%	112.82%	120.51%	115.38%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/07	22/05/07	06/02/07	22/11/06	22/08/06	24/05/06	21/02/06	-
Price	0.98	0.90	0.45	0.40	0.40	0.39	0.37	-
P/RPS	2.83	3.57	1.86	1.56	1.28	1.20	1.16	81.52%
YoY %	-20.73%	91.94%	19.23%	21.88%	6.67%	3.45%	-	-
Horiz. %	243.97%	307.76%	160.34%	134.48%	110.34%	103.45%	100.00%	-
P/EPS	14.20	16.64	12.19	10.69	11.61	10.15	9.95	26.84%
YoY %	-14.66%	36.51%	14.03%	-7.92%	14.38%	2.01%	-	-
Horiz. %	142.71%	167.24%	122.51%	107.44%	116.68%	102.01%	100.00%	-
EY	7.04	6.01	8.20	9.35	8.62	9.85	10.05	-21.17%
YoY %	17.14%	-26.71%	-12.30%	8.47%	-12.49%	-1.99%	-	-
Horiz. %	70.05%	59.80%	81.59%	93.03%	85.77%	98.01%	100.00%	-
DY	1.12	1.22	2.40	2.70	2.70	2.77	2.92	-47.30%
YoY %	-8.20%	-49.17%	-11.11%	0.00%	-2.53%	-5.14%	-	-
Horiz. %	38.36%	41.78%	82.19%	92.47%	92.47%	94.86%	100.00%	-
P/NAPS	0.01	0.01	0.52	0.47	0.47	0.46	0.41	-91.64%
YoY %	0.00%	-98.08%	10.64%	0.00%	2.17%	12.20%	-	-
Horiz. %	2.44%	2.44%	126.83%	114.63%	114.63%	112.20%	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