[SOLID] QoQ Quarter Result on 2014-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 34,339 36,402 31,484 28,262 31,405 31,310 27,104 17.03% QoQ % -5.67% 15.62% 11.40% -10.01% 0.30% 15.52% - Horiz. % 126.69% 134.30% 116.16% 104.27% 115.87% 115.52% 100.00%
PBT 3,204 4,166 3,005 3,187 3,517 2,415 1,807 46.34% QoQ % -23.09% 38.64% -5.71% -9.38% 45.63% 33.65% - Horiz. % 177.31% 230.55% 166.30% 176.37% 194.63% 133.65% 100.00%
Tax -954 -1,007 -788 -962 -931 -974 -614 34.04% QoQ % 5.26% -27.79% 18.09% -3.33% 4.41% -58.63% - Horiz. % 155.37% 164.01% 128.34% 156.68% 151.63% 158.63% 100.00%
NP 2,250 3,159 2,217 2,225 2,586 1,441 1,193 52.47% QoQ % -28.77% 42.49% -0.36% -13.96% 79.46% 20.79% - Horiz. % 188.60% 264.79% 185.83% 186.50% 216.76% 120.79% 100.00%
NP to SH 2,245 3,130 2,234 2,252 2,613 1,428 1,162 54.94% QoQ % -28.27% 40.11% -0.80% -13.82% 82.98% 22.89% - Horiz. % 193.20% 269.36% 192.25% 193.80% 224.87% 122.89% 100.00%
Tax Rate 29.78 % 24.17 % 26.22 % 30.19 % 26.47 % 40.33 % 33.98 % -8.40% QoQ % 23.21% -7.82% -13.15% 14.05% -34.37% 18.69% - Horiz. % 87.64% 71.13% 77.16% 88.85% 77.90% 118.69% 100.00%
Total Cost 32,089 33,243 29,267 26,037 28,819 29,869 25,911 15.28% QoQ % -3.47% 13.59% 12.41% -9.65% -3.52% 15.28% - Horiz. % 123.84% 128.30% 112.95% 100.49% 111.22% 115.28% 100.00%
Net Worth 95,786 95,846 92,958 90,080 88,601 76,071 65,578 28.65% QoQ % -0.06% 3.11% 3.20% 1.67% 16.47% 16.00% - Horiz. % 146.06% 146.16% 141.75% 137.36% 135.11% 116.00% 100.00%
Dividend 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 14 - - - - 80 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 18.69% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 0.67 % - % - % - % - % 5.61 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 11.94% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 95,786 95,846 92,958 90,080 88,601 76,071 65,578 28.65% QoQ % -0.06% 3.11% 3.20% 1.67% 16.47% 16.00% - Horiz. % 146.06% 146.16% 141.75% 137.36% 135.11% 116.00% 100.00%
NOSH 149,666 149,760 149,932 150,133 150,172 133,457 115,049 19.11% QoQ % -0.06% -0.11% -0.13% -0.03% 12.52% 16.00% - Horiz. % 130.09% 130.17% 130.32% 130.49% 130.53% 116.00% 100.00%
Ratio Analysis 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 6.55 % 8.68 % 7.04 % 7.87 % 8.23 % 4.60 % 4.40 % 30.28% QoQ % -24.54% 23.30% -10.55% -4.37% 78.91% 4.55% - Horiz. % 148.86% 197.27% 160.00% 178.86% 187.05% 104.55% 100.00%
ROE 2.34 % 3.27 % 2.40 % 2.50 % 2.95 % 1.88 % 1.77 % 20.39% QoQ % -28.44% 36.25% -4.00% -15.25% 56.91% 6.21% - Horiz. % 132.20% 184.75% 135.59% 141.24% 166.67% 106.21% 100.00%
Per Share 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 22.94 24.31 21.00 18.82 20.91 23.46 23.56 -1.76% QoQ % -5.64% 15.76% 11.58% -10.00% -10.87% -0.42% - Horiz. % 97.37% 103.18% 89.13% 79.88% 88.75% 99.58% 100.00%
EPS 1.50 2.09 1.49 1.50 1.74 1.07 1.01 30.08% QoQ % -28.23% 40.27% -0.67% -13.79% 62.62% 5.94% - Horiz. % 148.51% 206.93% 147.52% 148.51% 172.28% 105.94% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.06 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 16.67% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6400 0.6400 0.6200 0.6000 0.5900 0.5700 0.5700 8.01% QoQ % 0.00% 3.23% 3.33% 1.69% 3.51% 0.00% - Horiz. % 112.28% 112.28% 108.77% 105.26% 103.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 6.61 7.01 6.06 5.44 6.05 6.03 5.22 16.99% QoQ % -5.71% 15.68% 11.40% -10.08% 0.33% 15.52% - Horiz. % 126.63% 134.29% 116.09% 104.21% 115.90% 115.52% 100.00%
EPS 0.43 0.60 0.43 0.43 0.50 0.27 0.22 56.14% QoQ % -28.33% 39.53% 0.00% -14.00% 85.19% 22.73% - Horiz. % 195.45% 272.73% 195.45% 195.45% 227.27% 122.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1844 0.1845 0.1790 0.1734 0.1706 0.1465 0.1263 28.61% QoQ % -0.05% 3.07% 3.23% 1.64% 16.45% 15.99% - Horiz. % 146.00% 146.08% 141.73% 137.29% 135.08% 115.99% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 - -
Price 1.6400 1.0700 0.8800 0.8500 0.6550 0.6850 0.0000 -
P/RPS 7.15 4.40 4.19 4.52 3.13 2.92 0.00 - QoQ % 62.50% 5.01% -7.30% 44.41% 7.19% 0.00% - Horiz. % 244.86% 150.68% 143.49% 154.79% 107.19% 100.00% -
P/EPS 109.33 51.20 59.06 56.67 37.64 64.02 0.00 - QoQ % 113.54% -13.31% 4.22% 50.56% -41.21% 0.00% - Horiz. % 170.77% 79.98% 92.25% 88.52% 58.79% 100.00% -
EY 0.91 1.95 1.69 1.76 2.66 1.56 0.00 - QoQ % -53.33% 15.38% -3.98% -33.83% 70.51% 0.00% - Horiz. % 58.33% 125.00% 108.33% 112.82% 170.51% 100.00% -
DY 0.01 0.00 0.00 0.00 0.00 0.09 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 11.11% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.56 1.67 1.42 1.42 1.11 1.20 0.00 - QoQ % 53.29% 17.61% 0.00% 27.93% -7.50% 0.00% - Horiz. % 213.33% 139.17% 118.33% 118.33% 92.50% 100.00% -
Price Multiplier on Announcement Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 29/12/14 25/09/14 26/06/14 25/03/14 30/12/13 - -
Price 1.6100 1.5500 0.8850 0.8850 0.8300 0.7150 0.0000 -
P/RPS 7.02 6.38 4.21 4.70 3.97 3.05 0.00 - QoQ % 10.03% 51.54% -10.43% 18.39% 30.16% 0.00% - Horiz. % 230.16% 209.18% 138.03% 154.10% 130.16% 100.00% -
P/EPS 107.33 74.16 59.40 59.00 47.70 66.82 0.00 - QoQ % 44.73% 24.85% 0.68% 23.69% -28.61% 0.00% - Horiz. % 160.63% 110.98% 88.90% 88.30% 71.39% 100.00% -
EY 0.93 1.35 1.68 1.69 2.10 1.50 0.00 - QoQ % -31.11% -19.64% -0.59% -19.52% 40.00% 0.00% - Horiz. % 62.00% 90.00% 112.00% 112.67% 140.00% 100.00% -
DY 0.01 0.00 0.00 0.00 0.00 0.08 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 12.50% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.52 2.42 1.43 1.47 1.41 1.25 0.00 - QoQ % 4.13% 69.23% -2.72% 4.26% 12.80% 0.00% - Horiz. % 201.60% 193.60% 114.40% 117.60% 112.80% 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
SAB-12mth-140626a (1).pdf 
