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

	31/03/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	337,686	441,956	465,521	370,164	336,136	375,057	358,671	-1.01%
YoY %	-23.59%	-5.06%	25.76%	10.12%	-10.38%	4.57%	-	-
Horiz. %	94.15%	123.22%	129.79%	103.20%	93.72%	104.57%	100.00%	-
PBT	25,056	4,320	43,857	25,458	2,740	12,902	15,073	8.96%
YoY %	480.00%	-90.15%	72.27%	829.12%	-78.76%	-14.40%	-	-
Horiz. %	166.23%	28.66%	290.96%	168.90%	18.18%	85.60%	100.00%	-
Tax	-9,131	-3,397	-14,868	-7,660	-1,850	-329	-4,955	10.87%
YoY %	-168.80%	77.15%	-94.10%	-314.05%	-462.31%	93.36%	-	-
Horiz. %	184.28%	68.56%	300.06%	154.59%	37.34%	6.64%	100.00%	-
NP	15,925	923	28,989	17,798	890	12,573	10,118	7.96%
YoY %	1,625.35%	-96.82%	62.88%	1,899.78%	-92.92%	24.26%	-	-
Horiz. %	157.39%	9.12%	286.51%	175.90%	8.80%	124.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,299	-3,919	23,187	14,627	715	12,573	10,118	0.29%
YoY %	362.80%	-116.90%	58.52%	1,945.73%	-94.31%	24.26%	-	-
Horiz. %	101.79%	-38.73%	229.17%	144.56%	7.07%	124.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.44%	78.63%	33.90%	30.09%	67.52%	2.55%	32.87%	-
YoY %	-53.66%	131.95%	12.66%	-55.44%	2,547.84%	-92.24%	-	-
Horiz. %	110.86%	239.22%	103.13%	91.54%	205.42%	7.76%	100.00%	-
Total Cost	321,761	441,033	436,532	352,366	335,246	362,484	348,553	-1.34%
YoY %	-27.04%	1.03%	23.89%	5.11%	-7.51%	4.00%	-	-
Horiz. %	92.31%	126.53%	125.24%	101.09%	96.18%	104.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	398,036	271,111	272,340	273,658	360,595	273,817	366,707	1.39%
YoY %	46.82%	-0.45%	-0.48%	-24.11%	31.69%	-25.33%	-	-
Horiz. %	108.54%	73.93%	74.27%	74.63%	98.33%	74.67%	100.00%	-

	31/03/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	-	6,777	10,893	8,209	12,321	10,245	36,772	-
YoY %	-	-37.79%	32.70%	-33.37%	20.26%	-72.14%	-	-
Horiz. %	-	18.43%	29.62%	22.32%	33.51%	27.86%	100.00%	-
Div Payout %	-	0.00%	46.98%	56.13%	1,723.29%	81.49%	363.44%	-
YoY %	-	0.00%	-16.30%	-96.74%	2,014.73%	-77.58%	-	-
Horiz. %	-	0.00%	12.93%	15.44%	474.16%	22.42%	100.00%	-

	31/03/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	398,036	271,111	272,340	273,658	360,595	273,817	366,707	1.39%
YoY %	46.82%	-0.45%	-0.48%	-24.11%	31.69%	-25.33%	-	-
Horiz. %	108.54%	73.93%	74.27%	74.63%	98.33%	74.67%	100.00%	-
NOSH	136,782	135,555	136,170	136,829	137,108	136,908	137,343	-0.06%
YoY %	0.91%	-0.45%	-0.48%	-0.20%	0.15%	-0.32%	-	-
Horiz. %	99.59%	98.70%	99.15%	99.63%	99.83%	99.68%	100.00%	-

	31/03/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	4.72%	0.21%	6.23%	4.81%	0.26%	3.35%	2.82%	-
YoY %	2,147.62%	-96.63%	29.52%	1,750.00%	-92.24%	18.79%	-	-
Horiz. %	167.38%	7.45%	220.92%	170.57%	9.22%	118.79%	100.00%	-
ROE	2.59%	-1.45%	8.51%	5.34%	0.20%	4.59%	2.76%	-
YoY %	278.62%	-117.04%	59.36%	2,570.00%	-95.64%	66.30%	-	-
Horiz. %	93.84%	-52.54%	308.33%	193.48%	7.25%	166.30%	100.00%	-

	31/03/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	246.88	326.03	341.87	270.53	245.16	273.95	261.15	-0.94%
YoY %	-24.28%	-4.63%	26.37%	10.35%	-10.51%	4.90%	-	-
Horiz. %	94.54%	124.84%	130.91%	103.59%	93.88%	104.90%	100.00%	-
EPS	7.53	-2.89	17.03	10.69	0.52	9.18	7.37	0.36%
YoY %	360.55%	-116.97%	59.31%	1,955.77%	-94.34%	24.56%	-	-
Horiz. %	102.17%	-39.21%	231.07%	145.05%	7.06%	124.56%	100.00%	-
DPS	0.00	5.00	8.00	6.00	9.00	7.48	26.77	-
YoY %	0.00%	-37.50%	33.33%	-33.33%	20.32%	-72.06%	-	-
Horiz. %	0.00%	18.68%	29.88%	22.41%	33.62%	27.94%	100.00%	-
NAPS	2.91	2.00	2.00	2.00	2.63	2.00	2.67	1.46%
YoY %	45.50%	0.00%	0.00%	-23.95%	31.50%	-25.09%	-	-
Horiz. %	108.99%	74.91%	74.91%	74.91%	98.50%	74.91%	100.00%	-

	31/03/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 136,829
RPS	246.60	322.75	339.96	270.32	245.47	273.90	261.93	-1.01%
YoY %	-23.59%	-5.06%	25.76%	10.12%	-10.38%	4.57%	-	-
Horiz. %	94.15%	123.22%	129.79%	103.20%	93.72%	104.57%	100.00%	-
EPS	7.52	-2.86	16.93	10.68	0.52	9.18	7.39	0.29%
YoY %	362.94%	-116.89%	58.52%	1,953.85%	-94.34%	24.22%	-	-
Horiz. %	101.76%	-38.70%	229.09%	144.52%	7.04%	124.22%	100.00%	-
DPS	0.00	4.95	7.96	6.00	9.00	7.48	26.85	-
YoY %	0.00%	-37.81%	32.67%	-33.33%	20.32%	-72.14%	-	-
Horiz. %	0.00%	18.44%	29.65%	22.35%	33.52%	27.86%	100.00%	-
NAPS	2.9068	1.9799	1.9888	1.9985	2.6334	1.9996	2.678	1.39%
YoY %	46.82%	-0.45%	-0.49%	-24.11%	31.70%	-25.33%	-	-
Horiz. %	108.54%	73.93%	74.26%	74.63%	98.33%	74.67%	100.00%	-

	31/03/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	1.26	1.45	1.83	1.60	1.75	1.70	2.00	-
P/RPS	0.51	0.44	0.54	0.59	0.71	0.62	0.77	-6.72%
YoY %	15.91%	-18.52%	-8.47%	-16.90%	14.52%	-19.48%	-	-
Horiz. %	66.23%	57.14%	70.13%	76.62%	92.21%	80.52%	100.00%	-
P/EPS	16.73	-50.15	10.75	14.97	335.58	18.51	27.15	-7.85%
YoY %	133.36%	-566.51%	-28.19%	-95.54%	1,712.97%	-31.82%	-	-
Horiz. %	61.62%	-184.71%	39.59%	55.14%	1,236.02%	68.18%	100.00%	-
EY	5.98	-1.99	9.30	6.68	0.30	5.40	3.68	8.54%
YoY %	400.50%	-121.40%	39.22%	2,126.67%	-94.44%	46.74%	-	-
Horiz. %	162.50%	-54.08%	252.72%	181.52%	8.15%	146.74%	100.00%	-
DY	0.00	3.45	4.37	3.75	5.14	4.40	13.39	-
YoY %	0.00%	-21.05%	16.53%	-27.04%	16.82%	-67.14%	-	-
Horiz. %	0.00%	25.77%	32.64%	28.01%	38.39%	32.86%	100.00%	-
P/NAPS	0.43	0.73	0.92	0.80	0.67	0.85	0.75	-8.96%
YoY %	-41.10%	-20.65%	15.00%	19.40%	-21.18%	13.33%	-	-
Horiz. %	57.33%	97.33%	122.67%	106.67%	89.33%	113.33%	100.00%	-

	31/03/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	-	30/06/09	30/06/08	28/06/07	29/06/06	28/06/05	28/06/04	-
Price	0.00	1.45	1.67	1.54	1.68	1.78	1.98	-
P/RPS	0.00	0.44	0.49	0.57	0.69	0.65	0.76	-
YoY %	0.00%	-10.20%	-14.04%	-17.39%	6.15%	-14.47%	-	-
Horiz. %	0.00%	57.89%	64.47%	75.00%	90.79%	85.53%	100.00%	-
P/EPS	0.00	-50.15	9.81	14.41	322.16	19.38	26.88	-
YoY %	0.00%	-611.21%	-31.92%	-95.53%	1,562.33%	-27.90%	-	-
Horiz. %	0.00%	-186.57%	36.50%	53.61%	1,198.51%	72.10%	100.00%	-
EY	0.00	-1.99	10.20	6.94	0.31	5.16	3.72	-
YoY %	0.00%	-119.51%	46.97%	2,138.71%	-93.99%	38.71%	-	-
Horiz. %	0.00%	-53.49%	274.19%	186.56%	8.33%	138.71%	100.00%	-
DY	0.00	3.45	4.79	3.90	5.36	4.20	13.52	-
YoY %	0.00%	-27.97%	22.82%	-27.24%	27.62%	-68.93%	-	-
Horiz. %	0.00%	25.52%	35.43%	28.85%	39.64%	31.07%	100.00%	-
P/NAPS	0.00	0.73	0.84	0.77	0.64	0.89	0.74	-
YoY %	0.00%	-13.10%	9.09%	20.31%	-28.09%	20.27%	-	-
Horiz. %	0.00%	98.65%	113.51%	104.05%	86.49%	120.27%	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