[SDRED] YoY Cumulative Quarter Result on 31-Mar-2008 [#4]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Cumulative Result
Revenue	345,999	234,430	164,070	260,640	107,495	137,759	71,674	29.98%
YoY %	47.59%	42.88%	-37.05%	142.47%	-21.97%	92.20%	-	-
Horiz. %	482.74%	327.08%	228.91%	363.65%	149.98%	192.20%	100.00%	-
PBT	44,366	27,949	21,228	107,910	21,958	25,544	19,934	14.25%
YoY %	58.74%	31.66%	-80.33%	391.44%	-14.04%	28.14%	-	-
Horiz. %	222.56%	140.21%	106.49%	541.34%	110.15%	128.14%	100.00%	-
Tax	-14,198	-9,986	-3,987	-10,786	1,124	-9,192	-5,305	17.82%
YoY %	-42.18%	-150.46%	63.04%	-1,059.61%	112.23%	-73.27%	-	-
Horiz. %	267.63%	188.24%	75.16%	203.32%	-21.19%	173.27%	100.00%	-
NP	30,168	17,963	17,241	97,124	23,082	16,352	14,629	12.81%
YoY %	67.95%	4.19%	-82.25%	320.78%	41.16%	11.78%	-	-
Horiz. %	206.22%	122.79%	117.85%	663.91%	157.78%	111.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,168	17,963	17,241	97,124	23,082	16,352	14,629	12.81%
YoY %	67.95%	4.19%	-82.25%	320.78%	41.16%	11.78%	-	-
Horiz. %	206.22%	122.79%	117.85%	663.91%	157.78%	111.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.00%	35.73%	18.78%	10.00%	-5.12%	35.98%	26.61%	-
YoY %	-10.44%	90.26%	87.80%	295.31%	-114.23%	35.21%	-	-
Horiz. %	120.26%	134.27%	70.57%	37.58%	-19.24%	135.21%	100.00%	-
Total Cost	315,831	216,467	146,829	163,516	84,413	121,407	57,045	32.98%
YoY %	45.90%	47.43%	-10.21%	93.71%	-30.47%	112.83%	-	-
Horiz. %	553.65%	379.47%	257.39%	286.64%	147.98%	212.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	568,393	503,914	495,008	481,273	387,101	362,298	376,345	7.11%
YoY %	12.80%	1.80%	2.85%	24.33%	6.85%	-3.73%	-	-
Horiz. %	151.03%	133.90%	131.53%	127.88%	102.86%	96.27%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	7,973	6,384	-	-	4,685	4,599	4,605	9.57%
YoY %	24.89%	0.00%	-	-	1.87%	-0.13%	-	-
Horiz. %	173.14%	138.63%	-	-	101.74%	99.87%	100.00%	-
Div Payout %	26.43%	35.54%	-	-	20.30%	28.13%	31.48%	-
YoY %	-25.63%	0.00%	-	-	-27.84%	-10.64%	-	-
Horiz. %	83.96%	112.90%	-	-	64.49%	89.36%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	568,393	503,914	495,008	481,273	387,101	362,298	376,345	7.11%
YoY %	12.80%	1.80%	2.85%	24.33%	6.85%	-3.73%	-	-
Horiz. %	151.03%	133.90%	131.53%	127.88%	102.86%	96.27%	100.00%	-
NOSH	426,369	425,639	425,703	426,169	425,948	425,833	426,453	-0.00%
YoY %	0.17%	-0.02%	-0.11%	0.05%	0.03%	-0.15%	-	-
Horiz. %	99.98%	99.81%	99.82%	99.93%	99.88%	99.85%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	8.72%	7.66%	10.51%	37.26%	21.47%	11.87%	20.41%	-
YoY %	13.84%	-27.12%	-71.79%	73.54%	80.88%	-41.84%	-	-
Horiz. %	42.72%	37.53%	51.49%	182.56%	105.19%	58.16%	100.00%	-
ROE	5.31%	3.56%	3.48%	20.18%	5.96%	4.51%	3.89%	-
YoY %	49.16%	2.30%	-82.76%	238.59%	32.15%	15.94%	-	-
Horiz. %	136.50%	91.52%	89.46%	518.77%	153.21%	115.94%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	81.15	55.08	38.54	61.16	25.24	32.35	16.81	29.98%
YoY %	47.33%	42.92%	-36.98%	142.31%	-21.98%	92.44%	-	-
Horiz. %	482.75%	327.66%	229.27%	363.83%	150.15%	192.44%	100.00%	-
EPS	7.08	4.22	4.05	22.79	5.42	3.84	3.43	12.83%
YoY %	67.77%	4.20%	-82.23%	320.48%	41.15%	11.95%	-	-
Horiz. %	206.41%	123.03%	118.08%	664.43%	158.02%	111.95%	100.00%	-
DPS	1.87	1.50	0.00	0.00	1.10	1.08	1.08	9.57%
YoY %	24.67%	0.00%	0.00%	0.00%	1.85%	0.00%	-	-
Horiz. %	173.15%	138.89%	0.00%	0.00%	101.85%	100.00%	100.00%	-
NAPS	1.3331	1.1839	1.1628	1.1293	0.9088	0.8508	0.8825	7.11%
YoY %	12.60%	1.81%	2.97%	24.26%	6.82%	-3.59%	-	-
Horiz. %	151.06%	134.15%	131.76%	127.97%	102.98%	96.41%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 426,122
RPS	81.20	55.01	38.50	61.16	25.23	32.33	16.82	29.98%
YoY %	47.61%	42.88%	-37.05%	142.41%	-21.96%	92.21%	-	-
Horiz. %	482.76%	327.05%	228.89%	363.61%	150.00%	192.21%	100.00%	-
EPS	7.08	4.22	4.05	22.79	5.42	3.84	3.43	12.83%
YoY %	67.77%	4.20%	-82.23%	320.48%	41.15%	11.95%	-	-
Horiz. %	206.41%	123.03%	118.08%	664.43%	158.02%	111.95%	100.00%	-
DPS	1.87	1.50	0.00	0.00	1.10	1.08	1.08	9.57%
YoY %	24.67%	0.00%	0.00%	0.00%	1.85%	0.00%	-	-
Horiz. %	173.15%	138.89%	0.00%	0.00%	101.85%	100.00%	100.00%	-
NAPS	1.3339	1.1825	1.1616	1.1294	0.9084	0.8502	0.8832	7.11%
YoY %	12.80%	1.80%	2.85%	24.33%	6.85%	-3.74%	-	-
Horiz. %	151.03%	133.89%	131.52%	127.88%	102.85%	96.26%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.82	0.55	0.39	0.73	0.73	0.38	0.40	-
P/RPS	1.01	1.00	1.01	1.19	2.89	1.17	2.38	-13.30%
YoY %	1.00%	-0.99%	-15.13%	-58.82%	147.01%	-50.84%	-	-
Horiz. %	42.44%	42.02%	42.44%	50.00%	121.43%	49.16%	100.00%	-
P/EPS	11.59	13.03	9.63	3.20	13.47	9.90	11.66	-0.10%
YoY %	-11.05%	35.31%	200.94%	-76.24%	36.06%	-15.09%	-	-
Horiz. %	99.40%	111.75%	82.59%	27.44%	115.52%	84.91%	100.00%	-
EY	8.63	7.67	10.38	31.22	7.42	10.11	8.58	0.09%
YoY %	12.52%	-26.11%	-66.75%	320.75%	-26.61%	17.83%	-	-
Horiz. %	100.58%	89.39%	120.98%	363.87%	86.48%	117.83%	100.00%	-
DY	2.28	2.73	0.00	0.00	1.51	2.84	2.70	-2.77%
YoY %	-16.48%	0.00%	0.00%	0.00%	-46.83%	5.19%	-	-
Horiz. %	84.44%	101.11%	0.00%	0.00%	55.93%	105.19%	100.00%	-
P/NAPS	0.62	0.46	0.34	0.65	0.80	0.45	0.45	5.48%
YoY %	34.78%	35.29%	-47.69%	-18.75%	77.78%	0.00%	-	-
Horiz. %	137.78%	102.22%	75.56%	144.44%	177.78%	100.00%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	25/05/10	26/05/09	20/05/08	22/05/07	24/05/06	27/05/05	-
Price	0.76	0.52	0.50	0.69	0.90	0.39	0.38	-
P/RPS	0.94	0.94	1.30	1.13	3.57	1.21	2.26	-13.59%
YoY %	0.00%	-27.69%	15.04%	-68.35%	195.04%	-46.46%	-	-
Horiz. %	41.59%	41.59%	57.52%	50.00%	157.96%	53.54%	100.00%	-
P/EPS	10.74	12.32	12.35	3.03	16.61	10.16	11.08	-0.51%
YoY %	-12.82%	-0.24%	307.59%	-81.76%	63.48%	-8.30%	-	-
Horiz. %	96.93%	111.19%	111.46%	27.35%	149.91%	91.70%	100.00%	-
EY	9.31	8.12	8.10	33.03	6.02	9.85	9.03	0.51%
YoY %	14.66%	0.25%	-75.48%	448.67%	-38.88%	9.08%	-	-
Horiz. %	103.10%	89.92%	89.70%	365.78%	66.67%	109.08%	100.00%	-
DY	2.46	2.88	0.00	0.00	1.22	2.77	2.84	-2.36%
YoY %	-14.58%	0.00%	0.00%	0.00%	-55.96%	-2.46%	-	-
Horiz. %	86.62%	101.41%	0.00%	0.00%	42.96%	97.54%	100.00%	-
P/NAPS	0.57	0.44	0.43	0.61	0.99	0.46	0.43	4.80%
YoY %	29.55%	2.33%	-29.51%	-38.38%	115.22%	6.98%	-	-
Horiz. %	132.56%	102.33%	100.00%	141.86%	230.23%	106.98%	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