[SAPRES] QoQ Quarter Result on 2014-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 10,249 9,991 9,495 10,213 8,805 8,713 9,960 1.92% QoQ % 2.58% 5.22% -7.03% 15.99% 1.06% -12.52% - Horiz. % 102.90% 100.31% 95.33% 102.54% 88.40% 87.48% 100.00%
PBT 16,590 2,235 1,734 4,413 1,527 1,334 1,602 373.09% QoQ % 642.28% 28.89% -60.71% 189.00% 14.47% -16.73% - Horiz. % 1,035.58% 139.51% 108.24% 275.47% 95.32% 83.27% 100.00%
Tax -172 -178 -104 698 34 -8 -123 24.97% QoQ % 3.37% -71.15% -114.90% 1,952.94% 525.00% 93.50% - Horiz. % 139.84% 144.72% 84.55% -567.48% -27.64% 6.50% 100.00%
NP 16,418 2,057 1,630 5,111 1,561 1,326 1,479 395.45% QoQ % 698.15% 26.20% -68.11% 227.42% 17.72% -10.34% - Horiz. % 1,110.07% 139.08% 110.21% 345.57% 105.54% 89.66% 100.00%
NP to SH 16,418 2,057 1,630 5,111 1,561 1,326 1,479 395.45% QoQ % 698.15% 26.20% -68.11% 227.42% 17.72% -10.34% - Horiz. % 1,110.07% 139.08% 110.21% 345.57% 105.54% 89.66% 100.00%
Tax Rate 1.04 % 7.96 % 6.00 % -15.82 % -2.23 % 0.60 % 7.68 % -73.53% QoQ % -86.93% 32.67% 137.93% -609.42% -471.67% -92.19% - Horiz. % 13.54% 103.65% 78.12% -205.99% -29.04% 7.81% 100.00%
Total Cost -6,169 7,934 7,865 5,102 7,244 7,387 8,481 - QoQ % -177.75% 0.88% 54.16% -29.57% -1.94% -12.90% - Horiz. % -72.74% 93.55% 92.74% 60.16% 85.41% 87.10% 100.00%
Net Worth 365,751 349,000 347,604 346,054 340,624 339,228 347,604 3.44% QoQ % 4.80% 0.40% 0.45% 1.59% 0.41% -2.41% - Horiz. % 105.22% 100.40% 100.00% 99.55% 97.99% 97.59% 100.00%
Dividend 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 365,751 349,000 347,604 346,054 340,624 339,228 347,604 3.44% QoQ % 4.80% 0.40% 0.45% 1.59% 0.41% -2.41% - Horiz. % 105.22% 100.40% 100.00% 99.55% 97.99% 97.59% 100.00%
NOSH 139,600 139,600 139,600 139,538 139,600 139,600 139,600 - QoQ % 0.00% 0.00% 0.04% -0.04% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 99.96% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 160.19 % 20.59 % 17.17 % 50.04 % 17.73 % 15.22 % 14.85 % 386.10% QoQ % 678.00% 19.92% -65.69% 182.23% 16.49% 2.49% - Horiz. % 1,078.72% 138.65% 115.62% 336.97% 119.39% 102.49% 100.00%
ROE 4.49 % 0.59 % 0.47 % 1.48 % 0.46 % 0.39 % 0.43 % 375.70% QoQ % 661.02% 25.53% -68.24% 221.74% 17.95% -9.30% - Horiz. % 1,044.19% 137.21% 109.30% 344.19% 106.98% 90.70% 100.00%
Per Share 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 7.34 7.16 6.80 7.32 6.31 6.24 7.13 1.95% QoQ % 2.51% 5.29% -7.10% 16.01% 1.12% -12.48% - Horiz. % 102.95% 100.42% 95.37% 102.66% 88.50% 87.52% 100.00%
EPS 11.76 1.47 1.17 3.66 1.12 0.95 1.06 395.26% QoQ % 700.00% 25.64% -68.03% 226.79% 17.89% -10.38% - Horiz. % 1,109.43% 138.68% 110.38% 345.28% 105.66% 89.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.6200 2.5000 2.4900 2.4800 2.4400 2.4300 2.4900 3.44% QoQ % 4.80% 0.40% 0.40% 1.64% 0.41% -2.41% - Horiz. % 105.22% 100.40% 100.00% 99.60% 97.99% 97.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 7.34 7.16 6.80 7.32 6.31 6.24 7.13 1.95% QoQ % 2.51% 5.29% -7.10% 16.01% 1.12% -12.48% - Horiz. % 102.95% 100.42% 95.37% 102.66% 88.50% 87.52% 100.00%
EPS 11.76 1.47 1.17 3.66 1.12 0.95 1.06 395.26% QoQ % 700.00% 25.64% -68.03% 226.79% 17.89% -10.38% - Horiz. % 1,109.43% 138.68% 110.38% 345.28% 105.66% 89.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.6200 2.5000 2.4900 2.4789 2.4400 2.4300 2.4900 3.44% QoQ % 4.80% 0.40% 0.45% 1.59% 0.41% -2.41% - Horiz. % 105.22% 100.40% 100.00% 99.55% 97.99% 97.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.9650 1.1100 0.9950 0.9450 0.9600 0.9650 0.6800 -
P/RPS 13.14 15.51 14.63 12.91 15.22 15.46 9.53 23.81% QoQ % -15.28% 6.02% 13.32% -15.18% -1.55% 62.22% - Horiz. % 137.88% 162.75% 153.52% 135.47% 159.71% 162.22% 100.00%
P/EPS 8.21 75.33 85.22 25.80 85.85 101.59 64.18 -74.52% QoQ % -89.10% -11.61% 230.31% -69.95% -15.49% 58.29% - Horiz. % 12.79% 117.37% 132.78% 40.20% 133.76% 158.29% 100.00%
EY 12.19 1.33 1.17 3.88 1.16 0.98 1.56 292.31% QoQ % 816.54% 13.68% -69.85% 234.48% 18.37% -37.18% - Horiz. % 781.41% 85.26% 75.00% 248.72% 74.36% 62.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.37 0.44 0.40 0.38 0.39 0.40 0.27 23.30% QoQ % -15.91% 10.00% 5.26% -2.56% -2.50% 48.15% - Horiz. % 137.04% 162.96% 148.15% 140.74% 144.44% 148.15% 100.00%
Price Multiplier on Announcement Date 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 27/11/14 23/09/14 30/06/14 20/03/14 02/12/13 27/09/13 27/06/13 -
Price 0.9400 1.0000 1.0000 1.0000 0.9100 0.9500 0.8700 -
P/RPS 12.80 13.97 14.70 13.66 14.43 15.22 12.19 3.30% QoQ % -8.38% -4.97% 7.61% -5.34% -5.19% 24.86% - Horiz. % 105.00% 114.60% 120.59% 112.06% 118.38% 124.86% 100.00%
P/EPS 7.99 67.87 85.64 27.30 81.38 100.02 82.12 -78.76% QoQ % -88.23% -20.75% 213.70% -66.45% -18.64% 21.80% - Horiz. % 9.73% 82.65% 104.29% 33.24% 99.10% 121.80% 100.00%
EY 12.51 1.47 1.17 3.66 1.23 1.00 1.22 369.99% QoQ % 751.02% 25.64% -68.03% 197.56% 23.00% -18.03% - Horiz. % 1,025.41% 120.49% 95.90% 300.00% 100.82% 81.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.36 0.40 0.40 0.40 0.37 0.39 0.35 1.89% QoQ % -10.00% 0.00% 0.00% 8.11% -5.13% 11.43% - Horiz. % 102.86% 114.29% 114.29% 114.29% 105.71% 111.43% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SRB Q4FY2014.pdf 
