[SAB] QoQ TTM Result on 30-Apr-2007 [#4]

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
TTM Result
Revenue	440,858	422,783	386,561	370,164	360,843	347,239	348,686	16.87%
YoY %	4.28%	9.37%	4.43%	2.58%	3.92%	-0.41%	-	-
Horiz. %	126.43%	121.25%	110.86%	106.16%	103.49%	99.59%	100.00%	-
PBT	41,725	43,632	34,730	25,458	16,400	7,275	2,788	504.31%
YoY %	-4.37%	25.63%	36.42%	55.23%	125.43%	160.94%	-	-
Horiz. %	1,496.59%	1,564.99%	1,245.70%	913.13%	588.24%	260.94%	100.00%	-
Tax	-9,335	-8,638	-8,145	-7,660	-3,307	-3,100	-2,564	136.10%
YoY %	-8.07%	-6.05%	-6.33%	-131.63%	-6.68%	-20.90%	-	-
Horiz. %	364.08%	336.90%	317.67%	298.75%	128.98%	120.90%	100.00%	-
NP	32,390	34,994	26,585	17,798	13,093	4,175	224	2630.07%
YoY %	-7.44%	31.63%	49.37%	35.94%	213.60%	1,763.84%	-	-
Horiz. %	14,459.82%	15,622.32%	11,868.30%	7,945.54%	5,845.09%	1,863.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,986	31,291	23,010	14,627	10,717	2,098	-792	-
YoY %	-10.56%	35.99%	57.31%	36.48%	410.82%	364.90%	-	-
Horiz. %	-3,533.59%	-3,950.88%	-2,905.30%	-1,846.84%	-1,353.16%	-264.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.37%	19.80%	23.45%	30.09%	20.16%	42.61%	91.97%	-
YoY %	12.98%	-15.57%	-22.07%	49.26%	-52.69%	-53.67%	-	-
Horiz. %	24.32%	21.53%	25.50%	32.72%	21.92%	46.33%	100.00%	-
Total Cost	408,468	387,789	359,976	352,366	347,750	343,064	348,462	11.14%
YoY %	5.33%	7.73%	2.16%	1.33%	1.37%	-1.55%	-	-
Horiz. %	117.22%	111.29%	103.30%	101.12%	99.80%	98.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	389,196	386,327	384,905	273,658	365,302	363,788	360,248	5.27%
YoY %	0.74%	0.37%	40.65%	-25.09%	0.42%	0.98%	-	-
Horiz. %	108.04%	107.24%	106.84%	75.96%	101.40%	100.98%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	8,209	8,209	8,209	8,209	4,798	12,321	12,321	-23.66%
YoY %	0.00%	0.00%	0.00%	71.09%	-61.06%	0.00%	-	-
Horiz. %	66.63%	66.63%	66.63%	66.63%	38.94%	100.00%	100.00%	-
Div Payout %	29.34%	26.24%	35.68%	56.13%	44.78%	587.30%	0.00%	-
YoY %	11.81%	-26.46%	-36.43%	25.35%	-92.38%	0.00%	-	-
Horiz. %	5.00%	4.47%	6.08%	9.56%	7.62%	100.00%	-	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	389,196	386,327	384,905	273,658	365,302	363,788	360,248	5.27%
YoY %	0.74%	0.37%	40.65%	-25.09%	0.42%	0.98%	-	-
Horiz. %	108.04%	107.24%	106.84%	75.96%	101.40%	100.98%	100.00%	-
NOSH	137,041	136,995	136,977	136,829	136,817	136,762	136,976	0.03%
YoY %	0.03%	0.01%	0.11%	0.01%	0.04%	-0.16%	-	-
Horiz. %	100.05%	100.01%	100.00%	99.89%	99.88%	99.84%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	7.35%	8.28%	6.88%	4.81%	3.63%	1.20%	0.06%	-
YoY %	-11.23%	20.35%	43.04%	32.51%	202.50%	1,900.00%	-	-
Horiz. %	12,250.00%	13,800.00%	11,466.67%	8,016.67%	6,050.00%	2,000.00%	100.00%	-
ROE	7.19%	8.10%	5.98%	5.34%	2.93%	0.58%	-0.22%	-
YoY %	-11.23%	35.45%	11.99%	82.25%	405.17%	363.64%	-	-
Horiz. %	-3,268.18%	-3,681.82%	-2,718.18%	-2,427.27%	-1,331.82%	-263.64%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	321.70	308.61	282.21	270.53	263.74	253.90	254.56	16.83%
YoY %	4.24%	9.35%	4.32%	2.57%	3.88%	-0.26%	-	-
Horiz. %	126.37%	121.23%	110.86%	106.27%	103.61%	99.74%	100.00%	-
EPS	20.42	22.84	16.80	10.69	7.83	1.53	-0.58	-
YoY %	-10.60%	35.95%	57.16%	36.53%	411.76%	363.79%	-	-
Horiz. %	-3,520.69%	-3,937.93%	-2,896.55%	-1,843.10%	-1,350.00%	-263.79%	100.00%	-
DPS	6.00	6.00	6.00	6.00	3.50	9.00	9.00	-23.62%
YoY %	0.00%	0.00%	0.00%	71.43%	-61.11%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	38.89%	100.00%	100.00%	-
NAPS	2.84	2.82	2.81	2.00	2.67	2.66	2.63	5.24%
YoY %	0.71%	0.36%	40.50%	-25.09%	0.38%	1.14%	-	-
Horiz. %	107.98%	107.22%	106.84%	76.05%	101.52%	101.14%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 136,829
RPS	321.95	308.75	282.30	270.32	263.52	253.58	254.64	16.87%
YoY %	4.28%	9.37%	4.43%	2.58%	3.92%	-0.42%	-	-
Horiz. %	126.43%	121.25%	110.86%	106.16%	103.49%	99.58%	100.00%	-
EPS	20.44	22.85	16.80	10.68	7.83	1.53	-0.58	-
YoY %	-10.55%	36.01%	57.30%	36.40%	411.76%	363.79%	-	-
Horiz. %	-3,524.14%	-3,939.66%	-2,896.55%	-1,841.38%	-1,350.00%	-263.79%	100.00%	-
DPS	6.00	6.00	6.00	6.00	3.50	9.00	9.00	-23.62%
YoY %	0.00%	0.00%	0.00%	71.43%	-61.11%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	38.89%	100.00%	100.00%	-
NAPS	2.8422	2.8213	2.8109	1.9985	2.6677	2.6567	2.6308	5.27%
YoY %	0.74%	0.37%	40.65%	-25.09%	0.41%	0.98%	-	-
Horiz. %	108.04%	107.24%	106.85%	75.97%	101.40%	100.98%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	1.85	1.80	1.71	1.60	1.56	1.58	1.63	-
P/RPS	0.58	0.58	0.61	0.59	0.59	0.62	0.64	-6.33%
YoY %	0.00%	-4.92%	3.39%	0.00%	-4.84%	-3.12%	-	-
Horiz. %	90.62%	90.62%	95.31%	92.19%	92.19%	96.88%	100.00%	-
P/EPS	9.06	7.88	10.18	14.97	19.92	103.00	-281.91	-
YoY %	14.97%	-22.59%	-32.00%	-24.85%	-80.66%	136.54%	-	-
Horiz. %	-3.21%	-2.80%	-3.61%	-5.31%	-7.07%	-36.54%	100.00%	-
EY	11.04	12.69	9.82	6.68	5.02	0.97	-0.35	-
YoY %	-13.00%	29.23%	47.01%	33.07%	417.53%	377.14%	-	-
Horiz. %	-3,154.29%	-3,625.71%	-2,805.71%	-1,908.57%	-1,434.29%	-277.14%	100.00%	-
DY	3.24	3.33	3.51	3.75	2.24	5.70	5.52	-29.82%
YoY %	-2.70%	-5.13%	-6.40%	67.41%	-60.70%	3.26%	-	-
Horiz. %	58.70%	60.33%	63.59%	67.93%	40.58%	103.26%	100.00%	-
P/NAPS	0.65	0.64	0.61	0.80	0.58	0.59	0.62	3.19%
YoY %	1.56%	4.92%	-23.75%	37.93%	-1.69%	-4.84%	-	-
Horiz. %	104.84%	103.23%	98.39%	129.03%	93.55%	95.16%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	01/04/08	04/01/08	27/09/07	28/06/07	29/03/07	26/12/06	29/09/06	-
Price	1.70	1.98	1.50	1.54	1.44	1.54	1.57	-
P/RPS	0.53	0.64	0.53	0.57	0.55	0.61	0.62	-9.90%
YoY %	-17.19%	20.75%	-7.02%	3.64%	-9.84%	-1.61%	-	-
Horiz. %	85.48%	103.23%	85.48%	91.94%	88.71%	98.39%	100.00%	-
P/EPS	8.32	8.67	8.93	14.41	18.38	100.39	-271.53	-
YoY %	-4.04%	-2.91%	-38.03%	-21.60%	-81.69%	136.97%	-	-
Horiz. %	-3.06%	-3.19%	-3.29%	-5.31%	-6.77%	-36.97%	100.00%	-
EY	12.01	11.54	11.20	6.94	5.44	1.00	-0.37	-
YoY %	4.07%	3.04%	61.38%	27.57%	444.00%	370.27%	-	-
Horiz. %	-3,245.95%	-3,118.92%	-3,027.03%	-1,875.68%	-1,470.27%	-270.27%	100.00%	-
DY	3.53	3.03	4.00	3.90	2.43	5.84	5.73	-27.53%
YoY %	16.50%	-24.25%	2.56%	60.49%	-58.39%	1.92%	-	-
Horiz. %	61.61%	52.88%	69.81%	68.06%	42.41%	101.92%	100.00%	-
P/NAPS	0.60	0.70	0.53	0.77	0.54	0.58	0.60	0.00%
YoY %	-14.29%	32.08%	-31.17%	42.59%	-6.90%	-3.33%	-	-
Horiz. %	100.00%	116.67%	88.33%	128.33%	90.00%	96.67%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos