[SDRED] YoY TTM Result on 31-Mar-2004 [#4]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	107,495	137,759	71,674	61,355	69,640	31,672	32,567	22.01%
YoY %	-21.97%	92.20%	16.82%	-11.90%	119.88%	-2.75%	-	-
Horiz. %	330.07%	423.00%	220.08%	188.40%	213.84%	97.25%	100.00%	-
PBT	21,958	25,544	19,934	13,380	17,632	10,637	5,627	25.46%
YoY %	-14.04%	28.14%	48.98%	-24.12%	65.76%	89.04%	-	-
Horiz. %	390.23%	453.95%	354.26%	237.78%	313.35%	189.04%	100.00%	-
Tax	1,124	-9,192	-5,305	-5,979	-6,479	-3,702	-1,803	-
YoY %	112.23%	-73.27%	11.27%	7.72%	-75.01%	-105.32%	-	-
Horiz. %	-62.34%	509.82%	294.23%	331.61%	359.35%	205.32%	100.00%	-
NP	23,082	16,352	14,629	7,401	11,153	6,935	3,824	34.91%
YoY %	41.16%	11.78%	97.66%	-33.64%	60.82%	81.35%	-	-
Horiz. %	603.61%	427.62%	382.56%	193.54%	291.66%	181.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,082	16,352	14,629	7,401	11,153	6,935	3,824	34.91%
YoY %	41.16%	11.78%	97.66%	-33.64%	60.82%	81.35%	-	-
Horiz. %	603.61%	427.62%	382.56%	193.54%	291.66%	181.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-5.12%	35.98%	26.61%	44.69%	36.75%	34.80%	32.04%	-
YoY %	-114.23%	35.21%	-40.46%	21.61%	5.60%	8.61%	-	-
Horiz. %	-15.98%	112.30%	83.05%	139.48%	114.70%	108.61%	100.00%	-
Total Cost	84,413	121,407	57,045	53,954	58,487	24,737	28,743	19.65%
YoY %	-30.47%	112.83%	5.73%	-7.75%	136.44%	-13.94%	-	-
Horiz. %	293.68%	422.39%	198.47%	187.71%	203.48%	86.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	38,791,568	362,062	378,523	360,441	355,306	337,243	350,051	119.08%
YoY %	10,614.07%	-4.35%	5.02%	1.45%	5.36%	-3.66%	-	-
Horiz. %	11,081.69%	103.43%	108.13%	102.97%	101.50%	96.34%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	4,694	4,596	4,631	3,061	3,058	3,179	-	-
YoY %	2.13%	-0.76%	51.29%	0.10%	-3.81%	0.00%	-	-
Horiz. %	147.66%	144.57%	145.67%	96.29%	96.19%	100.00%	-	-
Div Payout %	20.34%	28.11%	31.66%	41.37%	27.42%	45.85%	-	-
YoY %	-27.64%	-11.21%	-23.47%	50.88%	-40.20%	0.00%	-	-
Horiz. %	44.36%	61.31%	69.05%	90.23%	59.80%	100.00%	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	38,791,568	362,062	378,523	360,441	355,306	337,243	350,051	119.08%
YoY %	10,614.07%	-4.35%	5.02%	1.45%	5.36%	-3.66%	-	-
Horiz. %	11,081.69%	103.43%	108.13%	102.97%	101.50%	96.34%	100.00%	-
NOSH	426,796	425,555	428,873	425,249	424,754	423,939	432,857	-0.23%
YoY %	0.29%	-0.77%	0.85%	0.12%	0.19%	-2.06%	-	-
Horiz. %	98.60%	98.31%	99.08%	98.24%	98.13%	97.94%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	21.47%	11.87%	20.41%	12.06%	16.02%	21.90%	11.74%	-
YoY %	80.88%	-41.84%	69.24%	-24.72%	-26.85%	86.54%	-	-
Horiz. %	182.88%	101.11%	173.85%	102.73%	136.46%	186.54%	100.00%	-
ROE	0.06%	4.52%	3.86%	2.05%	3.14%	2.06%	1.09%	-
YoY %	-98.67%	17.10%	88.29%	-34.71%	52.43%	88.99%	-	-
Horiz. %	5.50%	414.68%	354.13%	188.07%	288.07%	188.99%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	25.19	32.37	16.71	14.43	16.40	7.47	7.52	22.30%
YoY %	-22.18%	93.72%	15.80%	-12.01%	119.54%	-0.66%	-	-
Horiz. %	334.97%	430.45%	222.21%	191.89%	218.09%	99.34%	100.00%	-
EPS	5.41	3.84	3.41	1.74	2.63	1.64	0.88	35.32%
YoY %	40.89%	12.61%	95.98%	-33.84%	60.37%	86.36%	-	-
Horiz. %	614.77%	436.36%	387.50%	197.73%	298.86%	186.36%	100.00%	-
DPS	1.10	1.08	1.08	0.72	0.72	0.75	0.00	-
YoY %	1.85%	0.00%	50.00%	0.00%	-4.00%	0.00%	-	-
Horiz. %	146.67%	144.00%	144.00%	96.00%	96.00%	100.00%	-	-
NAPS	90.89	0.8508	0.8826	0.8476	0.8365	0.7955	0.8087	119.59%
YoY %	10,582.89%	-3.60%	4.13%	1.33%	5.15%	-1.63%	-	-
Horiz. %	11,239.03%	105.21%	109.14%	104.81%	103.44%	98.37%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 425,249
RPS	25.23	32.33	16.82	14.40	16.34	7.43	7.64	22.02%
YoY %	-21.96%	92.21%	16.81%	-11.87%	119.92%	-2.75%	-	-
Horiz. %	330.24%	423.17%	220.16%	188.48%	213.87%	97.25%	100.00%	-
EPS	5.42	3.84	3.43	1.74	2.62	1.63	0.90	34.86%
YoY %	41.15%	11.95%	97.13%	-33.59%	60.74%	81.11%	-	-
Horiz. %	602.22%	426.67%	381.11%	193.33%	291.11%	181.11%	100.00%	-
DPS	1.10	1.08	1.09	0.72	0.72	0.75	0.00	-
YoY %	1.85%	-0.92%	51.39%	0.00%	-4.00%	0.00%	-	-
Horiz. %	146.67%	144.00%	145.33%	96.00%	96.00%	100.00%	-	-
NAPS	91.0327	0.8497	0.8883	0.8459	0.8338	0.7914	0.8215	119.08%
YoY %	10,613.51%	-4.35%	5.01%	1.45%	5.36%	-3.66%	-	-
Horiz. %	11,081.28%	103.43%	108.13%	102.97%	101.50%	96.34%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.73	0.38	0.40	0.41	0.35	0.41	0.38	-
P/RPS	2.90	1.17	2.39	2.84	2.13	5.49	5.05	-8.82%
YoY %	147.86%	-51.05%	-15.85%	33.33%	-61.20%	8.71%	-	-
Horiz. %	57.43%	23.17%	47.33%	56.24%	42.18%	108.71%	100.00%	-
P/EPS	13.50	9.89	11.73	23.56	13.33	25.06	43.01	-17.55%
YoY %	36.50%	-15.69%	-50.21%	76.74%	-46.81%	-41.73%	-	-
Horiz. %	31.39%	22.99%	27.27%	54.78%	30.99%	58.27%	100.00%	-
EY	7.41	10.11	8.53	4.24	7.50	3.99	2.32	21.34%
YoY %	-26.71%	18.52%	101.18%	-43.47%	87.97%	71.98%	-	-
Horiz. %	319.40%	435.78%	367.67%	182.76%	323.28%	171.98%	100.00%	-
DY	1.51	2.84	2.70	1.76	2.06	1.83	0.00	-
YoY %	-46.83%	5.19%	53.41%	-14.56%	12.57%	0.00%	-	-
Horiz. %	82.51%	155.19%	147.54%	96.17%	112.57%	100.00%	-	-
P/NAPS	0.01	0.45	0.45	0.48	0.42	0.52	0.47	-47.34%
YoY %	-97.78%	0.00%	-6.25%	14.29%	-19.23%	10.64%	-	-
Horiz. %	2.13%	95.74%	95.74%	102.13%	89.36%	110.64%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	22/05/07	24/05/06	27/05/05	27/05/04	11/06/03	30/05/02	31/05/01	-
Price	0.90	0.39	0.38	0.40	0.40	0.42	0.38	-
P/RPS	3.57	1.20	2.27	2.77	2.44	5.62	5.05	-5.61%
YoY %	197.50%	-47.14%	-18.05%	13.52%	-56.58%	11.29%	-	-
Horiz. %	70.69%	23.76%	44.95%	54.85%	48.32%	111.29%	100.00%	-
P/EPS	16.64	10.15	11.14	22.98	15.23	25.67	43.01	-14.63%
YoY %	63.94%	-8.89%	-51.52%	50.89%	-40.67%	-40.32%	-	-
Horiz. %	38.69%	23.60%	25.90%	53.43%	35.41%	59.68%	100.00%	-
EY	6.01	9.85	8.98	4.35	6.56	3.89	2.32	17.18%
YoY %	-38.98%	9.69%	106.44%	-33.69%	68.64%	67.67%	-	-
Horiz. %	259.05%	424.57%	387.07%	187.50%	282.76%	167.67%	100.00%	-
DY	1.22	2.77	2.84	1.80	1.80	1.79	0.00	-
YoY %	-55.96%	-2.46%	57.78%	0.00%	0.56%	0.00%	-	-
Horiz. %	68.16%	154.75%	158.66%	100.56%	100.56%	100.00%	-	-
P/NAPS	0.01	0.46	0.43	0.47	0.48	0.53	0.47	-47.34%
YoY %	-97.83%	6.98%	-8.51%	-2.08%	-9.43%	12.77%	-	-
Horiz. %	2.13%	97.87%	91.49%	100.00%	102.13%	112.77%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

919

JCY

JCY INTERNATIONAL BERHAD

443

GENTING

GENTING BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

321

DNEX

DAGANG NEXCHANGE BERHAD

279

UCHITEC

UCHI TECHNOLOGIES BHD

277

NOTION

NOTION VTEC BHD

254

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

49,242,300

MAXLAND-WB

0.03

+0.025

27,245,500

HIAPTEK

0.44

+0.015

26,508,200

SNS

0.775

+0.02

24,018,100

TCS

0.18

+0.02

22,790,700

NOVAMSC

0.225

+0.01

19,294,100

YGL

0.265

+0.02

18,815,400

More active Stocks

NESTLE

122.90

+1.40

3,700

DLADY

36.50

+0.32

3,700

F&N

31.96

+0.18

23,600

AJI

15.66

+0.16

6,700

HUMEIND

3.47

+0.12

521,800

CANONE

3.11

+0.11

200

YTL

3.54

+0.09

1,609,300

NAIM

1.50

+0.08

1,295,300

DAYANG

2.71

+0.08

944,900

MSM

2.41

+0.08

548,700

More gainer Stocks

NIKKEI-HD

0.915

-0.275

80,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

5,137,600

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.95

-0.10

10,996,400

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More