[SDRED] YoY TTM Result on 30-Jun-2008 [#1]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	382,417	248,231	148,970	257,768	147,737	134,855	85,726	28.28%
YoY %	54.06%	66.63%	-42.21%	74.48%	9.55%	57.31%	-	-
Horiz. %	446.09%	289.56%	173.77%	300.69%	172.34%	157.31%	100.00%	-
PBT	50,882	31,391	16,134	108,460	27,725	23,533	24,362	13.05%
YoY %	62.09%	94.56%	-85.12%	291.20%	17.81%	-3.40%	-	-
Horiz. %	208.86%	128.85%	66.23%	445.20%	113.80%	96.60%	100.00%	-
Tax	-16,303	-10,425	-3,236	-12,972	1,748	-8,714	-6,688	16.00%
YoY %	-56.38%	-222.16%	75.05%	-842.11%	120.06%	-30.29%	-	-
Horiz. %	243.76%	155.88%	48.39%	193.96%	-26.14%	130.29%	100.00%	-
NP	34,579	20,966	12,898	95,488	29,473	14,819	17,674	11.82%
YoY %	64.93%	62.55%	-86.49%	223.98%	98.89%	-16.15%	-	-
Horiz. %	195.65%	118.63%	72.98%	540.27%	166.76%	83.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,579	20,966	12,898	95,488	29,473	14,819	17,674	11.82%
YoY %	64.93%	62.55%	-86.49%	223.98%	98.89%	-16.15%	-	-
Horiz. %	195.65%	118.63%	72.98%	540.27%	166.76%	83.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.04%	33.21%	20.06%	11.96%	-6.30%	37.03%	27.45%	-
YoY %	-3.52%	65.55%	67.73%	289.84%	-117.01%	34.90%	-	-
Horiz. %	116.72%	120.98%	73.08%	43.57%	-22.95%	134.90%	100.00%	-
Total Cost	347,838	227,265	136,072	162,280	118,264	120,036	68,052	31.23%
YoY %	53.05%	67.02%	-16.15%	37.22%	-1.48%	76.39%	-	-
Horiz. %	511.14%	333.96%	199.95%	238.46%	173.78%	176.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	582,806	509,273	500,440	491,058	39,518,970	368,510	381,799	7.30%
YoY %	14.44%	1.77%	1.91%	-98.76%	10,623.99%	-3.48%	-	-
Horiz. %	152.65%	133.39%	131.07%	128.62%	10,350.73%	96.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	7,978	6,393	-	-	4,694	4,596	4,631	9.48%
YoY %	24.79%	0.00%	-	-	2.13%	-0.76%	-	-
Horiz. %	172.27%	138.05%	-	-	101.36%	99.24%	100.00%	-
Div Payout %	23.07%	30.50%	-	-	15.93%	31.01%	26.21%	-
YoY %	-24.36%	0.00%	-	-	-48.63%	18.31%	-	-
Horiz. %	88.02%	116.37%	-	-	60.78%	118.31%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	582,806	509,273	500,440	491,058	39,518,970	368,510	381,799	7.30%
YoY %	14.44%	1.77%	1.91%	-98.76%	10,623.99%	-3.48%	-	-
Horiz. %	152.65%	133.39%	131.07%	128.62%	10,350.73%	96.52%	100.00%	-
NOSH	426,371	424,925	427,142	426,303	427,093	430,000	428,314	-0.07%
YoY %	0.34%	-0.52%	0.20%	-0.18%	-0.68%	0.39%	-	-
Horiz. %	99.55%	99.21%	99.73%	99.53%	99.71%	100.39%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	9.04%	8.45%	8.66%	37.04%	19.95%	10.99%	20.62%	-
YoY %	6.98%	-2.42%	-76.62%	85.66%	81.53%	-46.70%	-	-
Horiz. %	43.84%	40.98%	42.00%	179.63%	96.75%	53.30%	100.00%	-
ROE	5.93%	4.12%	2.58%	19.45%	0.07%	4.02%	4.63%	-
YoY %	43.93%	59.69%	-86.74%	27,685.71%	-98.26%	-13.17%	-	-
Horiz. %	128.08%	88.98%	55.72%	420.09%	1.51%	86.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	89.69	58.42	34.88	60.47	34.59	31.36	20.01	28.39%
YoY %	53.53%	67.49%	-42.32%	74.82%	10.30%	56.72%	-	-
Horiz. %	448.23%	291.95%	174.31%	302.20%	172.86%	156.72%	100.00%	-
EPS	8.11	4.93	3.02	22.40	6.90	3.45	4.13	11.89%
YoY %	64.50%	63.25%	-86.52%	224.64%	100.00%	-16.46%	-	-
Horiz. %	196.37%	119.37%	73.12%	542.37%	167.07%	83.54%	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	1.3669	1.1985	1.1716	1.1519	92.53	0.857	0.8914	7.38%
YoY %	14.05%	2.30%	1.71%	-98.76%	10,696.97%	-3.86%	-	-
Horiz. %	153.34%	134.45%	131.43%	129.22%	10,380.30%	96.14%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 426,303
RPS	89.74	58.25	34.96	60.49	34.67	31.65	20.12	28.28%
YoY %	54.06%	66.62%	-42.21%	74.47%	9.54%	57.31%	-	-
Horiz. %	446.02%	289.51%	173.76%	300.65%	172.32%	157.31%	100.00%	-
EPS	8.11	4.92	3.03	22.41	6.92	3.48	4.15	11.80%
YoY %	64.84%	62.38%	-86.48%	223.84%	98.85%	-16.14%	-	-
Horiz. %	195.42%	118.55%	73.01%	540.00%	166.75%	83.86%	100.00%	-
DPS	1.87	1.50	0.00	0.00	1.10	1.08	1.09	9.40%
YoY %	24.67%	0.00%	0.00%	0.00%	1.85%	-0.92%	-	-
Horiz. %	171.56%	137.61%	0.00%	0.00%	100.92%	99.08%	100.00%	-
NAPS	1.3677	1.1951	1.1744	1.1524	92.7397	0.8648	0.896	7.30%
YoY %	14.44%	1.76%	1.91%	-98.76%	10,623.83%	-3.48%	-	-
Horiz. %	152.65%	133.38%	131.07%	128.62%	10,350.41%	96.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.74	0.54	0.53	0.67	1.16	0.40	0.38	-
P/RPS	0.83	0.92	1.52	1.11	3.35	1.28	1.90	-12.88%
YoY %	-9.78%	-39.47%	36.94%	-66.87%	161.72%	-32.63%	-	-
Horiz. %	43.68%	48.42%	80.00%	58.42%	176.32%	67.37%	100.00%	-
P/EPS	9.12	10.94	17.55	2.99	16.81	11.61	9.21	-0.16%
YoY %	-16.64%	-37.66%	486.96%	-82.21%	44.79%	26.06%	-	-
Horiz. %	99.02%	118.78%	190.55%	32.46%	182.52%	126.06%	100.00%	-
EY	10.96	9.14	5.70	33.43	5.95	8.62	10.86	0.15%
YoY %	19.91%	60.35%	-82.95%	461.85%	-30.97%	-20.63%	-	-
Horiz. %	100.92%	84.16%	52.49%	307.83%	54.79%	79.37%	100.00%	-
DY	2.53	2.78	0.00	0.00	0.95	2.70	2.84	-1.90%
YoY %	-8.99%	0.00%	0.00%	0.00%	-64.81%	-4.93%	-	-
Horiz. %	89.08%	97.89%	0.00%	0.00%	33.45%	95.07%	100.00%	-
P/NAPS	0.54	0.45	0.45	0.58	0.01	0.47	0.43	3.86%
YoY %	20.00%	0.00%	-22.41%	5,700.00%	-97.87%	9.30%	-	-
Horiz. %	125.58%	104.65%	104.65%	134.88%	2.33%	109.30%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/08/10	20/08/09	19/08/08	23/08/07	22/08/06	24/08/05	-
Price	0.69	0.73	0.61	0.67	0.98	0.40	0.40	-
P/RPS	0.77	1.25	1.75	1.11	2.83	1.28	2.00	-14.70%
YoY %	-38.40%	-28.57%	57.66%	-60.78%	121.09%	-36.00%	-	-
Horiz. %	38.50%	62.50%	87.50%	55.50%	141.50%	64.00%	100.00%	-
P/EPS	8.51	14.80	20.20	2.99	14.20	11.61	9.69	-2.13%
YoY %	-42.50%	-26.73%	575.59%	-78.94%	22.31%	19.81%	-	-
Horiz. %	87.82%	152.73%	208.46%	30.86%	146.54%	119.81%	100.00%	-
EY	11.75	6.76	4.95	33.43	7.04	8.62	10.32	2.18%
YoY %	73.82%	36.57%	-85.19%	374.86%	-18.33%	-16.47%	-	-
Horiz. %	113.86%	65.50%	47.97%	323.93%	68.22%	83.53%	100.00%	-
DY	2.71	2.05	0.00	0.00	1.12	2.70	2.70	0.06%
YoY %	32.20%	0.00%	0.00%	0.00%	-58.52%	0.00%	-	-
Horiz. %	100.37%	75.93%	0.00%	0.00%	41.48%	100.00%	100.00%	-
P/NAPS	0.50	0.61	0.52	0.58	0.01	0.47	0.45	1.77%
YoY %	-18.03%	17.31%	-10.34%	5,700.00%	-97.87%	4.44%	-	-
Horiz. %	111.11%	135.56%	115.56%	128.89%	2.22%	104.44%	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