[SAB] YoY TTM Result on 31-Jul-2008 [#1]

	30/06/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
TTM Result
Revenue	504,576	362,727	403,581	502,090	386,561	348,686	353,433	6.20%
YoY %	39.11%	-10.12%	-19.62%	29.89%	10.86%	-1.34%	-	-
Horiz. %	142.76%	102.63%	114.19%	142.06%	109.37%	98.66%	100.00%	-
PBT	46,429	30,461	-8,718	55,374	34,730	2,788	13,998	22.45%
YoY %	52.42%	449.40%	-115.74%	59.44%	1,145.70%	-80.08%	-	-
Horiz. %	331.68%	217.61%	-62.28%	395.59%	248.11%	19.92%	100.00%	-
Tax	-10,371	-11,017	-1,333	-18,418	-8,145	-2,564	680	-
YoY %	5.86%	-726.48%	92.76%	-126.13%	-217.67%	-477.06%	-	-
Horiz. %	-1,525.15%	-1,620.15%	-196.03%	-2,708.53%	-1,197.79%	-377.06%	100.00%	-
NP	36,058	19,444	-10,051	36,956	26,585	224	14,678	16.40%
YoY %	85.45%	293.45%	-127.20%	39.01%	11,768.30%	-98.47%	-	-
Horiz. %	245.66%	132.47%	-68.48%	251.78%	181.12%	1.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,636	11,223	-14,248	30,099	23,010	-792	14,728	9.08%
YoY %	119.51%	178.77%	-147.34%	30.81%	3,005.30%	-105.38%	-	-
Horiz. %	167.27%	76.20%	-96.74%	204.37%	156.23%	-5.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	36.17%	-	33.26%	23.45%	91.97%	-4.86%	-
YoY %	-38.24%	0.00%	-	41.83%	-74.50%	1,992.39%	-	-
Horiz. %	-459.67%	-744.24%	-	-684.36%	-482.51%	-1,892.39%	100.00%	-
Total Cost	468,518	343,283	413,632	465,134	359,976	348,462	338,755	5.63%
YoY %	36.48%	-17.01%	-11.07%	29.21%	3.30%	2.87%	-	-
Horiz. %	138.31%	101.34%	122.10%	137.31%	106.26%	102.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	456,950	394,434	376,262	399,838	384,905	360,248	353,443	4.43%
YoY %	15.85%	4.83%	-5.90%	3.88%	6.84%	1.93%	-	-
Horiz. %	129.29%	111.60%	106.46%	113.13%	108.90%	101.93%	100.00%	-

	30/06/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	-	8,204	6,777	10,893	8,209	12,321	10,245	-
YoY %	-	21.06%	-37.79%	32.70%	-33.37%	20.26%	-	-
Horiz. %	-	80.08%	66.15%	106.33%	80.13%	120.26%	100.00%	-
Div Payout %	-	73.10%	0.00%	36.19%	35.68%	0.00%	69.57%	-
YoY %	-	0.00%	0.00%	1.43%	0.00%	0.00%	-	-
Horiz. %	-	105.07%	0.00%	52.02%	51.29%	0.00%	100.00%	-

	30/06/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	456,950	394,434	376,262	399,838	384,905	360,248	353,443	4.43%
YoY %	15.85%	4.83%	-5.90%	3.88%	6.84%	1.93%	-	-
Horiz. %	129.29%	111.60%	106.46%	113.13%	108.90%	101.93%	100.00%	-
NOSH	136,811	136,956	136,822	136,931	136,977	136,976	136,993	-0.02%
YoY %	-0.11%	0.10%	-0.08%	-0.03%	0.00%	-0.01%	-	-
Horiz. %	99.87%	99.97%	99.88%	99.95%	99.99%	99.99%	100.00%	-

	30/06/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	7.15%	5.36%	-2.49%	7.36%	6.88%	0.06%	4.15%	-
YoY %	33.40%	315.26%	-133.83%	6.98%	11,366.67%	-98.55%	-	-
Horiz. %	172.29%	129.16%	-60.00%	177.35%	165.78%	1.45%	100.00%	-
ROE	5.39%	2.85%	-3.79%	7.53%	5.98%	-0.22%	4.17%	-
YoY %	89.12%	175.20%	-150.33%	25.92%	2,818.18%	-105.28%	-	-
Horiz. %	129.26%	68.35%	-90.89%	180.58%	143.41%	-5.28%	100.00%	-

	30/06/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	368.81	264.85	294.97	366.67	282.21	254.56	257.99	6.22%
YoY %	39.25%	-10.21%	-19.55%	29.93%	10.86%	-1.33%	-	-
Horiz. %	142.96%	102.66%	114.33%	142.13%	109.39%	98.67%	100.00%	-
EPS	18.01	8.19	-10.41	21.98	16.80	-0.58	10.75	9.11%
YoY %	119.90%	178.67%	-147.36%	30.83%	2,996.55%	-105.40%	-	-
Horiz. %	167.53%	76.19%	-96.84%	204.47%	156.28%	-5.40%	100.00%	-
DPS	0.00	6.00	5.00	8.00	6.00	9.00	7.50	-
YoY %	0.00%	20.00%	-37.50%	33.33%	-33.33%	20.00%	-	-
Horiz. %	0.00%	80.00%	66.67%	106.67%	80.00%	120.00%	100.00%	-
NAPS	3.34	2.88	2.75	2.92	2.81	2.63	2.58	4.45%
YoY %	15.97%	4.73%	-5.82%	3.91%	6.84%	1.94%	-	-
Horiz. %	129.46%	111.63%	106.59%	113.18%	108.91%	101.94%	100.00%	-

	30/06/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 136,931
RPS	368.48	264.89	294.73	366.67	282.30	254.64	258.10	6.20%
YoY %	39.11%	-10.12%	-19.62%	29.89%	10.86%	-1.34%	-	-
Horiz. %	142.77%	102.63%	114.19%	142.07%	109.38%	98.66%	100.00%	-
EPS	17.99	8.20	-10.41	21.98	16.80	-0.58	10.76	9.07%
YoY %	119.39%	178.77%	-147.36%	30.83%	2,996.55%	-105.39%	-	-
Horiz. %	167.19%	76.21%	-96.75%	204.28%	156.13%	-5.39%	100.00%	-
DPS	0.00	5.99	4.95	7.96	6.00	9.00	7.48	-
YoY %	0.00%	21.01%	-37.81%	32.67%	-33.33%	20.32%	-	-
Horiz. %	0.00%	80.08%	66.18%	106.42%	80.21%	120.32%	100.00%	-
NAPS	3.337	2.8805	2.7478	2.9199	2.8109	2.6308	2.5811	4.43%
YoY %	15.85%	4.83%	-5.89%	3.88%	6.85%	1.93%	-	-
Horiz. %	129.29%	111.60%	106.46%	113.13%	108.90%	101.93%	100.00%	-

	30/06/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	-
Price	2.53	1.68	1.31	1.73	1.71	1.63	1.89	-
P/RPS	0.69	0.63	0.44	0.47	0.61	0.64	0.73	-0.94%
YoY %	9.52%	43.18%	-6.38%	-22.95%	-4.69%	-12.33%	-	-
Horiz. %	94.52%	86.30%	60.27%	64.38%	83.56%	87.67%	100.00%	-
P/EPS	14.05	20.50	-12.58	7.87	10.18	-281.91	17.58	-3.71%
YoY %	-31.46%	262.96%	-259.85%	-22.69%	103.61%	-1,703.58%	-	-
Horiz. %	79.92%	116.61%	-71.56%	44.77%	57.91%	-1,603.58%	100.00%	-
EY	7.12	4.88	-7.95	12.71	9.82	-0.35	5.69	3.86%
YoY %	45.90%	161.38%	-162.55%	29.43%	2,905.71%	-106.15%	-	-
Horiz. %	125.13%	85.76%	-139.72%	223.37%	172.58%	-6.15%	100.00%	-
DY	0.00	3.57	3.82	4.62	3.51	5.52	3.97	-
YoY %	0.00%	-6.54%	-17.32%	31.62%	-36.41%	39.04%	-	-
Horiz. %	0.00%	89.92%	96.22%	116.37%	88.41%	139.04%	100.00%	-
P/NAPS	0.76	0.58	0.48	0.59	0.61	0.62	0.73	0.68%
YoY %	31.03%	20.83%	-18.64%	-3.28%	-1.61%	-15.07%	-	-
Horiz. %	104.11%	79.45%	65.75%	80.82%	83.56%	84.93%	100.00%	-

	30/06/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	-	28/09/09	30/09/08	27/09/07	29/09/06	29/09/05	-
Price	2.20	0.00	1.31	1.69	1.50	1.57	1.92	-
P/RPS	0.60	0.00	0.44	0.46	0.53	0.62	0.74	-3.48%
YoY %	0.00%	0.00%	-4.35%	-13.21%	-14.52%	-16.22%	-	-
Horiz. %	81.08%	0.00%	59.46%	62.16%	71.62%	83.78%	100.00%	-
P/EPS	12.22	0.00	-12.58	7.69	8.93	-271.53	17.86	-6.21%
YoY %	0.00%	0.00%	-263.59%	-13.89%	103.29%	-1,620.32%	-	-
Horiz. %	68.42%	0.00%	-70.44%	43.06%	50.00%	-1,520.32%	100.00%	-
EY	8.19	0.00	-7.95	13.01	11.20	-0.37	5.60	6.63%
YoY %	0.00%	0.00%	-161.11%	16.16%	3,127.03%	-106.61%	-	-
Horiz. %	146.25%	0.00%	-141.96%	232.32%	200.00%	-6.61%	100.00%	-
DY	0.00	0.00	3.82	4.73	4.00	5.73	3.91	-
YoY %	0.00%	0.00%	-19.24%	18.25%	-30.19%	46.55%	-	-
Horiz. %	0.00%	0.00%	97.70%	120.97%	102.30%	146.55%	100.00%	-
P/NAPS	0.66	0.00	0.48	0.58	0.53	0.60	0.74	-1.91%
YoY %	0.00%	0.00%	-17.24%	9.43%	-11.67%	-18.92%	-	-
Horiz. %	89.19%	0.00%	64.86%	78.38%	71.62%	81.08%	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