[SDRED] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	278,842	354,452	345,999	234,430	164,070	260,640	107,495	17.20%
YoY %	-21.33%	2.44%	47.59%	42.88%	-37.05%	142.47%	-	-
Horiz. %	259.40%	329.74%	321.87%	218.08%	152.63%	242.47%	100.00%	-
PBT	56,096	61,985	44,366	27,949	21,228	107,910	21,958	16.90%
YoY %	-9.50%	39.71%	58.74%	31.66%	-80.33%	391.44%	-	-
Horiz. %	255.47%	282.29%	202.05%	127.28%	96.68%	491.44%	100.00%	-
Tax	-8,011	-16,271	-14,198	-9,986	-3,987	-10,786	1,124	-
YoY %	50.77%	-14.60%	-42.18%	-150.46%	63.04%	-1,059.61%	-	-
Horiz. %	-712.72%	-1,447.60%	-1,263.17%	-888.43%	-354.72%	-959.61%	100.00%	-
NP	48,085	45,714	30,168	17,963	17,241	97,124	23,082	12.99%
YoY %	5.19%	51.53%	67.95%	4.19%	-82.25%	320.78%	-	-
Horiz. %	208.32%	198.05%	130.70%	77.82%	74.69%	420.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,085	45,714	30,168	17,963	17,241	97,124	23,082	12.99%
YoY %	5.19%	51.53%	67.95%	4.19%	-82.25%	320.78%	-	-
Horiz. %	208.32%	198.05%	130.70%	77.82%	74.69%	420.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.28%	26.25%	32.00%	35.73%	18.78%	10.00%	-5.12%	-
YoY %	-45.60%	-17.97%	-10.44%	90.26%	87.80%	295.31%	-	-
Horiz. %	-278.91%	-512.70%	-625.00%	-697.85%	-366.80%	-195.31%	100.00%	-
Total Cost	230,757	308,738	315,831	216,467	146,829	163,516	84,413	18.22%
YoY %	-25.26%	-2.25%	45.90%	47.43%	-10.21%	93.71%	-	-
Horiz. %	273.37%	365.75%	374.15%	256.44%	173.94%	193.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	645,326	605,569	568,393	503,914	495,008	481,273	387,101	8.88%
YoY %	6.57%	6.54%	12.80%	1.80%	2.85%	24.33%	-	-
Horiz. %	166.71%	156.44%	146.83%	130.18%	127.88%	124.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	9,587	9,587	7,973	6,384	-	-	4,685	12.66%
YoY %	0.00%	20.24%	24.89%	0.00%	-	-	-	-
Horiz. %	204.63%	204.63%	170.18%	136.26%	-	-	100.00%	-
Div Payout %	19.94%	20.97%	26.43%	35.54%	-	-	20.30%	-
YoY %	-4.91%	-20.66%	-25.63%	0.00%	-	-	-	-
Horiz. %	98.23%	103.30%	130.20%	175.07%	-	-	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	645,326	605,569	568,393	503,914	495,008	481,273	387,101	8.88%
YoY %	6.57%	6.54%	12.80%	1.80%	2.85%	24.33%	-	-
Horiz. %	166.71%	156.44%	146.83%	130.18%	127.88%	124.33%	100.00%	-
NOSH	426,127	426,127	426,369	425,639	425,703	426,169	425,948	0.00%
YoY %	0.00%	-0.06%	0.17%	-0.02%	-0.11%	0.05%	-	-
Horiz. %	100.04%	100.04%	100.10%	99.93%	99.94%	100.05%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	17.24%	12.90%	8.72%	7.66%	10.51%	37.26%	21.47%	-
YoY %	33.64%	47.94%	13.84%	-27.12%	-71.79%	73.54%	-	-
Horiz. %	80.30%	60.08%	40.61%	35.68%	48.95%	173.54%	100.00%	-
ROE	7.45%	7.55%	5.31%	3.56%	3.48%	20.18%	5.96%	-
YoY %	-1.32%	42.18%	49.16%	2.30%	-82.76%	238.59%	-	-
Horiz. %	125.00%	126.68%	89.09%	59.73%	58.39%	338.59%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	65.44	83.18	81.15	55.08	38.54	61.16	25.24	17.19%
YoY %	-21.33%	2.50%	47.33%	42.92%	-36.98%	142.31%	-	-
Horiz. %	259.27%	329.56%	321.51%	218.23%	152.69%	242.31%	100.00%	-
EPS	11.28	10.73	7.08	4.22	4.05	22.79	5.42	12.98%
YoY %	5.13%	51.55%	67.77%	4.20%	-82.23%	320.48%	-	-
Horiz. %	208.12%	197.97%	130.63%	77.86%	74.72%	420.48%	100.00%	-
DPS	2.25	2.25	1.87	1.50	0.00	0.00	1.10	12.65%
YoY %	0.00%	20.32%	24.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	204.55%	204.55%	170.00%	136.36%	0.00%	0.00%	100.00%	-
NAPS	1.5144	1.4211	1.3331	1.1839	1.1628	1.1293	0.9088	8.87%
YoY %	6.57%	6.60%	12.60%	1.81%	2.97%	24.26%	-	-
Horiz. %	166.64%	156.37%	146.69%	130.27%	127.95%	124.26%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 426,255
RPS	65.44	83.18	81.20	55.01	38.50	61.16	25.23	17.19%
YoY %	-21.33%	2.44%	47.61%	42.88%	-37.05%	142.41%	-	-
Horiz. %	259.37%	329.69%	321.84%	218.03%	152.60%	242.41%	100.00%	-
EPS	11.28	10.73	7.08	4.22	4.05	22.79	5.42	12.98%
YoY %	5.13%	51.55%	67.77%	4.20%	-82.23%	320.48%	-	-
Horiz. %	208.12%	197.97%	130.63%	77.86%	74.72%	420.48%	100.00%	-
DPS	2.25	2.25	1.87	1.50	0.00	0.00	1.10	12.65%
YoY %	0.00%	20.32%	24.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	204.55%	204.55%	170.00%	136.36%	0.00%	0.00%	100.00%	-
NAPS	1.5144	1.4211	1.3339	1.1825	1.1616	1.1294	0.9084	8.88%
YoY %	6.57%	6.54%	12.80%	1.80%	2.85%	24.33%	-	-
Horiz. %	166.71%	156.44%	146.84%	130.17%	127.87%	124.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.815	0.70	0.82	0.55	0.39	0.73	0.73	-
P/RPS	1.25	0.84	1.01	1.00	1.01	1.19	2.89	-13.02%
YoY %	48.81%	-16.83%	1.00%	-0.99%	-15.13%	-58.82%	-	-
Horiz. %	43.25%	29.07%	34.95%	34.60%	34.95%	41.18%	100.00%	-
P/EPS	7.22	6.53	11.59	13.03	9.63	3.20	13.47	-9.86%
YoY %	10.57%	-43.66%	-11.05%	35.31%	200.94%	-76.24%	-	-
Horiz. %	53.60%	48.48%	86.04%	96.73%	71.49%	23.76%	100.00%	-
EY	13.85	15.33	8.63	7.67	10.38	31.22	7.42	10.95%
YoY %	-9.65%	77.64%	12.52%	-26.11%	-66.75%	320.75%	-	-
Horiz. %	186.66%	206.60%	116.31%	103.37%	139.89%	420.75%	100.00%	-
DY	2.76	3.21	2.28	2.73	0.00	0.00	1.51	10.56%
YoY %	-14.02%	40.79%	-16.48%	0.00%	0.00%	0.00%	-	-
Horiz. %	182.78%	212.58%	150.99%	180.79%	0.00%	0.00%	100.00%	-
P/NAPS	0.54	0.49	0.62	0.46	0.34	0.65	0.80	-6.33%
YoY %	10.20%	-20.97%	34.78%	35.29%	-47.69%	-18.75%	-	-
Horiz. %	67.50%	61.25%	77.50%	57.50%	42.50%	81.25%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	24/05/12	25/05/11	25/05/10	26/05/09	20/05/08	22/05/07	-
Price	1.04	0.70	0.76	0.52	0.50	0.69	0.90	-
P/RPS	1.59	0.84	0.94	0.94	1.30	1.13	3.57	-12.60%
YoY %	89.29%	-10.64%	0.00%	-27.69%	15.04%	-68.35%	-	-
Horiz. %	44.54%	23.53%	26.33%	26.33%	36.41%	31.65%	100.00%	-
P/EPS	9.22	6.53	10.74	12.32	12.35	3.03	16.61	-9.33%
YoY %	41.19%	-39.20%	-12.82%	-0.24%	307.59%	-81.76%	-	-
Horiz. %	55.51%	39.31%	64.66%	74.17%	74.35%	18.24%	100.00%	-
EY	10.85	15.33	9.31	8.12	8.10	33.03	6.02	10.30%
YoY %	-29.22%	64.66%	14.66%	0.25%	-75.48%	448.67%	-	-
Horiz. %	180.23%	254.65%	154.65%	134.88%	134.55%	548.67%	100.00%	-
DY	2.16	3.21	2.46	2.88	0.00	0.00	1.22	9.97%
YoY %	-32.71%	30.49%	-14.58%	0.00%	0.00%	0.00%	-	-
Horiz. %	177.05%	263.11%	201.64%	236.07%	0.00%	0.00%	100.00%	-
P/NAPS	0.69	0.49	0.57	0.44	0.43	0.61	0.99	-5.83%
YoY %	40.82%	-14.04%	29.55%	2.33%	-29.51%	-38.38%	-	-
Horiz. %	69.70%	49.49%	57.58%	44.44%	43.43%	61.62%	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