[SAB] YoY TTM Result on 31-Jan-2007 [#3]

	31/01/11	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
TTM Result
Revenue	514,191	466,847	440,858	360,843	331,000	397,016	338,449	6.15%
YoY %	10.14%	5.90%	22.17%	9.02%	-16.63%	17.30%	-	-
Horiz. %	151.93%	137.94%	130.26%	106.62%	97.80%	117.30%	100.00%	-
PBT	54,187	9,903	41,725	16,400	10,847	7,774	16,628	18.36%
YoY %	447.18%	-76.27%	154.42%	51.19%	39.53%	-53.25%	-	-
Horiz. %	325.88%	59.56%	250.93%	98.63%	65.23%	46.75%	100.00%	-
Tax	-16,933	-12,628	-9,335	-3,307	692	-5,584	-1,804	37.66%
YoY %	-34.09%	-35.28%	-182.28%	-577.89%	112.39%	-209.53%	-	-
Horiz. %	938.64%	700.00%	517.46%	183.31%	-38.36%	309.53%	100.00%	-
NP	37,254	-2,725	32,390	13,093	11,539	2,190	14,824	14.05%
YoY %	1,467.12%	-108.41%	147.38%	13.47%	426.89%	-85.23%	-	-
Horiz. %	251.31%	-18.38%	218.50%	88.32%	77.84%	14.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,362	-6,123	27,986	10,717	10,946	2,190	14,824	6.04%
YoY %	465.21%	-121.88%	161.14%	-2.09%	399.82%	-85.23%	-	-
Horiz. %	150.85%	-41.30%	188.79%	72.29%	73.84%	14.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.25%	127.52%	22.37%	20.16%	-6.38%	71.83%	10.85%	-
YoY %	-75.49%	470.05%	10.96%	415.99%	-108.88%	562.03%	-	-
Horiz. %	288.02%	1,175.30%	206.18%	185.81%	-58.80%	662.03%	100.00%	-
Total Cost	476,937	469,572	408,468	347,750	319,461	394,826	323,625	5.69%
YoY %	1.57%	14.96%	17.46%	8.86%	-19.09%	22.00%	-	-
Horiz. %	147.37%	145.10%	126.22%	107.45%	98.71%	122.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,707	367,073	389,196	365,302	361,090	344,261	345,541	2.35%
YoY %	10.80%	-5.68%	6.54%	1.17%	4.89%	-0.37%	-	-
Horiz. %	117.70%	106.23%	112.63%	105.72%	104.50%	99.63%	100.00%	-

	31/01/11	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	8,204	10,893	8,209	4,798	7,522	10,245	36,772	-19.27%
YoY %	-24.69%	32.70%	71.09%	-36.21%	-26.58%	-72.14%	-	-
Horiz. %	22.31%	29.62%	22.32%	13.05%	20.46%	27.86%	100.00%	-
Div Payout %	36.69%	0.00%	29.34%	44.78%	68.73%	467.85%	248.06%	-
YoY %	0.00%	0.00%	-34.48%	-34.85%	-85.31%	88.60%	-	-
Horiz. %	14.79%	0.00%	11.83%	18.05%	27.71%	188.60%	100.00%	-

	31/01/11	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	406,707	367,073	389,196	365,302	361,090	344,261	345,541	2.35%
YoY %	10.80%	-5.68%	6.54%	1.17%	4.89%	-0.37%	-	-
Horiz. %	117.70%	106.23%	112.63%	105.72%	104.50%	99.63%	100.00%	-
NOSH	136,938	136,967	137,041	136,817	136,776	136,611	137,119	-0.01%
YoY %	-0.02%	-0.05%	0.16%	0.03%	0.12%	-0.37%	-	-
Horiz. %	99.87%	99.89%	99.94%	99.78%	99.75%	99.63%	100.00%	-

	31/01/11	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	7.25%	-0.58%	7.35%	3.63%	3.49%	0.55%	4.38%	-
YoY %	1,350.00%	-107.89%	102.48%	4.01%	534.55%	-87.44%	-	-
Horiz. %	165.53%	-13.24%	167.81%	82.88%	79.68%	12.56%	100.00%	-
ROE	5.50%	-1.67%	7.19%	2.93%	3.03%	0.64%	4.29%	-
YoY %	429.34%	-123.23%	145.39%	-3.30%	373.44%	-85.08%	-	-
Horiz. %	128.21%	-38.93%	167.60%	68.30%	70.63%	14.92%	100.00%	-

	31/01/11	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	375.49	340.84	321.70	263.74	242.00	290.62	246.83	6.17%
YoY %	10.17%	5.95%	21.98%	8.98%	-16.73%	17.74%	-	-
Horiz. %	152.12%	138.09%	130.33%	106.85%	98.04%	117.74%	100.00%	-
EPS	16.33	-4.47	20.42	7.83	8.00	1.60	10.81	6.06%
YoY %	465.32%	-121.89%	160.79%	-2.12%	400.00%	-85.20%	-	-
Horiz. %	151.06%	-41.35%	188.90%	72.43%	74.01%	14.80%	100.00%	-
DPS	6.00	8.00	6.00	3.50	5.50	7.50	26.82	-19.24%
YoY %	-25.00%	33.33%	71.43%	-36.36%	-26.67%	-72.04%	-	-
Horiz. %	22.37%	29.83%	22.37%	13.05%	20.51%	27.96%	100.00%	-
NAPS	2.97	2.68	2.84	2.67	2.64	2.52	2.52	2.37%
YoY %	10.82%	-5.63%	6.37%	1.14%	4.76%	0.00%	-	-
Horiz. %	117.86%	106.35%	112.70%	105.95%	104.76%	100.00%	100.00%	-

	31/01/11	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 136,817
RPS	375.50	340.93	321.95	263.52	241.72	289.93	247.16	6.15%
YoY %	10.14%	5.90%	22.17%	9.02%	-16.63%	17.30%	-	-
Horiz. %	151.93%	137.94%	130.26%	106.62%	97.80%	117.30%	100.00%	-
EPS	16.33	-4.47	20.44	7.83	7.99	1.60	10.83	6.03%
YoY %	465.32%	-121.87%	161.05%	-2.00%	399.37%	-85.23%	-	-
Horiz. %	150.78%	-41.27%	188.73%	72.30%	73.78%	14.77%	100.00%	-
DPS	5.99	7.96	6.00	3.50	5.49	7.48	26.85	-19.27%
YoY %	-24.75%	32.67%	71.43%	-36.25%	-26.60%	-72.14%	-	-
Horiz. %	22.31%	29.65%	22.35%	13.04%	20.45%	27.86%	100.00%	-
NAPS	2.9701	2.6807	2.8422	2.6677	2.637	2.5141	2.5234	2.35%
YoY %	10.80%	-5.68%	6.54%	1.16%	4.89%	-0.37%	-	-
Horiz. %	117.70%	106.23%	112.63%	105.72%	104.50%	99.63%	100.00%	-

	31/01/11	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/11	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	-
Price	2.62	1.60	1.85	1.56	1.85	1.85	2.20	-
P/RPS	0.70	0.47	0.58	0.59	0.76	0.64	0.89	-3.36%
YoY %	48.94%	-18.97%	-1.69%	-22.37%	18.75%	-28.09%	-	-
Horiz. %	78.65%	52.81%	65.17%	66.29%	85.39%	71.91%	100.00%	-
P/EPS	16.04	-35.79	9.06	19.92	23.12	115.40	20.35	-3.34%
YoY %	144.82%	-495.03%	-54.52%	-13.84%	-79.97%	467.08%	-	-
Horiz. %	78.82%	-175.87%	44.52%	97.89%	113.61%	567.08%	100.00%	-
EY	6.23	-2.79	11.04	5.02	4.33	0.87	4.91	3.45%
YoY %	323.30%	-125.27%	119.92%	15.94%	397.70%	-82.28%	-	-
Horiz. %	126.88%	-56.82%	224.85%	102.24%	88.19%	17.72%	100.00%	-
DY	2.29	5.00	3.24	2.24	2.97	4.05	12.19	-21.23%
YoY %	-54.20%	54.32%	44.64%	-24.58%	-26.67%	-66.78%	-	-
Horiz. %	18.79%	41.02%	26.58%	18.38%	24.36%	33.22%	100.00%	-
P/NAPS	0.88	0.60	0.65	0.58	0.70	0.73	0.87	0.16%
YoY %	46.67%	-7.69%	12.07%	-17.14%	-4.11%	-16.09%	-	-
Horiz. %	101.15%	68.97%	74.71%	66.67%	80.46%	83.91%	100.00%	-

	31/01/11	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	25/03/11	14/04/09	01/04/08	29/03/07	29/03/06	31/03/05	30/03/04	-
Price	2.47	1.36	1.70	1.44	1.74	1.77	2.15	-
P/RPS	0.66	0.40	0.53	0.55	0.72	0.61	0.87	-3.86%
YoY %	65.00%	-24.53%	-3.64%	-23.61%	18.03%	-29.89%	-	-
Horiz. %	75.86%	45.98%	60.92%	63.22%	82.76%	70.11%	100.00%	-
P/EPS	15.13	-30.42	8.32	18.38	21.74	110.41	19.89	-3.82%
YoY %	149.74%	-465.62%	-54.73%	-15.46%	-80.31%	455.10%	-	-
Horiz. %	76.07%	-152.94%	41.83%	92.41%	109.30%	555.10%	100.00%	-
EY	6.61	-3.29	12.01	5.44	4.60	0.91	5.03	3.97%
YoY %	300.91%	-127.39%	120.77%	18.26%	405.49%	-81.91%	-	-
Horiz. %	131.41%	-65.41%	238.77%	108.15%	91.45%	18.09%	100.00%	-
DY	2.43	5.88	3.53	2.43	3.16	4.24	12.47	-20.82%
YoY %	-58.67%	66.57%	45.27%	-23.10%	-25.47%	-66.00%	-	-
Horiz. %	19.49%	47.15%	28.31%	19.49%	25.34%	34.00%	100.00%	-
P/NAPS	0.83	0.51	0.60	0.54	0.66	0.70	0.85	-0.33%
YoY %	62.75%	-15.00%	11.11%	-18.18%	-5.71%	-17.65%	-	-
Horiz. %	97.65%	60.00%	70.59%	63.53%	77.65%	82.35%	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