[SAPRES] YoY Quarter Result on 2013-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Revenue 12,030 10,653 9,991 8,713 5,490 5,106 5,490 19.04% YoY % 12.93% 6.63% 14.67% 58.71% 7.52% -6.99% - Horiz. % 219.13% 194.04% 181.99% 158.71% 100.00% 93.01% 100.00%
PBT -4,406 1,182 2,235 1,334 860 7,138 860 - YoY % -472.76% -47.11% 67.54% 55.12% -87.95% 730.00% - Horiz. % -512.33% 137.44% 259.88% 155.12% 100.00% 830.00% 100.00%
Tax 6,519 -436 -178 -8 0 0 0 - YoY % 1,595.18% -144.94% -2,125.00% 0.00% 0.00% 0.00% - Horiz. % -81,487.50% 5,450.00% 2,225.00% 100.00% - - -
NP 2,113 746 2,057 1,326 860 7,138 860 22.10% YoY % 183.24% -63.73% 55.13% 54.19% -87.95% 730.00% - Horiz. % 245.70% 86.74% 239.19% 154.19% 100.00% 830.00% 100.00%
NP to SH 2,113 746 2,057 1,326 860 7,138 860 22.10% YoY % 183.24% -63.73% 55.13% 54.19% -87.95% 730.00% - Horiz. % 245.70% 86.74% 239.19% 154.19% 100.00% 830.00% 100.00%
Tax Rate - % 36.89 % 7.96 % 0.60 % - % - % - % - YoY % 0.00% 363.44% 1,226.67% 0.00% 0.00% 0.00% - Horiz. % 0.00% 6,148.33% 1,326.67% 100.00% - - -
Total Cost 9,917 9,907 7,934 7,387 4,630 -2,032 4,630 18.44% YoY % 0.10% 24.87% 7.40% 59.55% 327.85% -143.89% - Horiz. % 214.19% 213.97% 171.36% 159.55% 100.00% -43.89% 100.00%
Net Worth 369,425 367,148 349,000 339,228 321,079 315,692 352,981 1.02% YoY % 0.62% 5.20% 2.88% 5.65% 1.71% -10.56% - Horiz. % 104.66% 104.01% 98.87% 96.10% 90.96% 89.44% 100.00%
Dividend 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Div 16,092 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 761.59 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Net Worth 369,425 367,148 349,000 339,228 321,079 315,692 352,981 1.02% YoY % 0.62% 5.20% 2.88% 5.65% 1.71% -10.56% - Horiz. % 104.66% 104.01% 98.87% 96.10% 90.96% 89.44% 100.00%
NOSH 139,933 139,600 139,600 139,600 139,600 139,686 139,518 0.07% YoY % 0.24% 0.00% 0.00% 0.00% -0.06% 0.12% - Horiz. % 100.30% 100.06% 100.06% 100.06% 100.06% 100.12% 100.00%
Ratio Analysis 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
NP Margin 17.56 % 7.00 % 20.59 % 15.22 % 15.66 % 139.80 % 15.66 % 2.58% YoY % 150.86% -66.00% 35.28% -2.81% -88.80% 792.72% - Horiz. % 112.13% 44.70% 131.48% 97.19% 100.00% 892.72% 100.00%
ROE 0.57 % 0.20 % 0.59 % 0.39 % 0.27 % 2.26 % 0.24 % 21.19% YoY % 185.00% -66.10% 51.28% 44.44% -88.05% 841.67% - Horiz. % 237.50% 83.33% 245.83% 162.50% 112.50% 941.67% 100.00%
Per Share 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
RPS 8.60 7.63 7.16 6.24 3.93 3.66 3.93 19.00% YoY % 12.71% 6.56% 14.74% 58.78% 7.38% -6.87% - Horiz. % 218.83% 194.15% 182.19% 158.78% 100.00% 93.13% 100.00%
EPS 1.51 0.53 1.47 0.95 0.62 5.11 0.62 21.87% YoY % 184.91% -63.95% 54.74% 53.23% -87.87% 724.19% - Horiz. % 243.55% 85.48% 237.10% 153.23% 100.00% 824.19% 100.00%
DPS 11.50 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 2.6400 2.6300 2.5000 2.4300 2.3000 2.2600 2.5300 0.95% YoY % 0.38% 5.20% 2.88% 5.65% 1.77% -10.67% - Horiz. % 104.35% 103.95% 98.81% 96.05% 90.91% 89.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
RPS 8.62 7.63 7.16 6.24 3.93 3.66 3.93 19.06% YoY % 12.98% 6.56% 14.74% 58.78% 7.38% -6.87% - Horiz. % 219.34% 194.15% 182.19% 158.78% 100.00% 93.13% 100.00%
EPS 1.51 0.53 1.47 0.95 0.62 5.11 0.62 21.87% YoY % 184.91% -63.95% 54.74% 53.23% -87.87% 724.19% - Horiz. % 243.55% 85.48% 237.10% 153.23% 100.00% 824.19% 100.00%
DPS 11.53 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 2.6463 2.6300 2.5000 2.4300 2.3000 2.2614 2.5285 1.02% YoY % 0.62% 5.20% 2.88% 5.65% 1.71% -10.56% - Horiz. % 104.66% 104.01% 98.87% 96.10% 90.96% 89.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 31/01/12 -
Price 1.0300 0.8450 1.1100 0.9650 0.8200 1.0300 0.9200 -
P/RPS 11.98 11.07 15.51 15.46 20.85 28.18 23.38 -13.80% YoY % 8.22% -28.63% 0.32% -25.85% -26.01% 20.53% - Horiz. % 51.24% 47.35% 66.34% 66.12% 89.18% 120.53% 100.00%
P/EPS 68.21 158.13 75.33 101.59 133.11 20.16 149.25 -15.97% YoY % -56.86% 109.92% -25.85% -23.68% 560.27% -86.49% - Horiz. % 45.70% 105.95% 50.47% 68.07% 89.19% 13.51% 100.00%
EY 1.47 0.63 1.33 0.98 0.75 4.96 0.67 19.07% YoY % 133.33% -52.63% 35.71% 30.67% -84.88% 640.30% - Horiz. % 219.40% 94.03% 198.51% 146.27% 111.94% 740.30% 100.00%
DY 11.17 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.39 0.32 0.44 0.40 0.36 0.46 0.36 1.79% YoY % 21.87% -27.27% 10.00% 11.11% -21.74% 27.78% - Horiz. % 108.33% 88.89% 122.22% 111.11% 100.00% 127.78% 100.00%
Price Multiplier on Announcement Date 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Date 29/09/16 21/09/15 23/09/14 27/09/13 27/09/12 15/09/11 26/03/12 -
Price 1.0200 0.9050 1.0000 0.9500 0.7800 0.8200 0.9800 -
P/RPS 11.86 11.86 13.97 15.22 19.83 22.43 24.90 -15.19% YoY % 0.00% -15.10% -8.21% -23.25% -11.59% -9.92% - Horiz. % 47.63% 47.63% 56.10% 61.12% 79.64% 90.08% 100.00%
P/EPS 67.55 169.35 67.87 100.02 126.61 16.05 158.99 -17.32% YoY % -60.11% 149.52% -32.14% -21.00% 688.85% -89.91% - Horiz. % 42.49% 106.52% 42.69% 62.91% 79.63% 10.09% 100.00%
EY 1.48 0.59 1.47 1.00 0.79 6.23 0.63 20.89% YoY % 150.85% -59.86% 47.00% 26.58% -87.32% 888.89% - Horiz. % 234.92% 93.65% 233.33% 158.73% 125.40% 988.89% 100.00%
DY 11.27 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.39 0.34 0.40 0.39 0.34 0.36 0.39 - YoY % 14.71% -15.00% 2.56% 14.71% -5.56% -7.69% - Horiz. % 100.00% 87.18% 102.56% 100.00% 87.18% 92.31% 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 Q2FY2014 KLSE.pdf 
