[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 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