[SOLID] YoY Quarter Result on 2013-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/16 31/01/15 31/01/14 31/01/13 - - - CAGR
Revenue 30,205 34,339 31,405 0 - - - - YoY % -12.04% 9.34% 0.00% - - - - Horiz. % 96.18% 109.34% 100.00% - - - -
PBT 2,160 3,204 3,517 0 - - - - YoY % -32.58% -8.90% 0.00% - - - - Horiz. % 61.42% 91.10% 100.00% - - - -
Tax -889 -954 -931 0 - - - - YoY % 6.81% -2.47% 0.00% - - - - Horiz. % 95.49% 102.47% 100.00% - - - -
NP 1,271 2,250 2,586 0 - - - - YoY % -43.51% -12.99% 0.00% - - - - Horiz. % 49.15% 87.01% 100.00% - - - -
NP to SH 1,325 2,245 2,613 0 - - - - YoY % -40.98% -14.08% 0.00% - - - - Horiz. % 50.71% 85.92% 100.00% - - - -
Tax Rate 41.16 % 29.78 % 26.47 % - % - % - % - % - YoY % 38.21% 12.50% 0.00% - - - - Horiz. % 155.50% 112.50% 100.00% - - - -
Total Cost 28,934 32,089 28,819 0 - - - - YoY % -9.83% 11.35% 0.00% - - - - Horiz. % 100.40% 111.35% 100.00% - - - -
Net Worth 135,812 95,786 88,601 - - - - - YoY % 41.79% 8.11% 0.00% - - - - Horiz. % 153.28% 108.11% 100.00% - - - -
Dividend 31/01/16 31/01/15 31/01/14 31/01/13 - - - CAGR
Div - 14 - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.67 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
Equity 31/01/16 31/01/15 31/01/14 31/01/13 - - - CAGR
Net Worth 135,812 95,786 88,601 - - - - - YoY % 41.79% 8.11% 0.00% - - - - Horiz. % 153.28% 108.11% 100.00% - - - -
NOSH 165,624 149,666 150,172 - - - - - YoY % 10.66% -0.34% 0.00% - - - - Horiz. % 110.29% 99.66% 100.00% - - - -
Ratio Analysis 31/01/16 31/01/15 31/01/14 31/01/13 - - - CAGR
NP Margin 4.21 % 6.55 % 8.23 % - % - % - % - % - YoY % -35.73% -20.41% 0.00% - - - - Horiz. % 51.15% 79.59% 100.00% - - - -
ROE 0.98 % 2.34 % 2.95 % - % - % - % - % - YoY % -58.12% -20.68% 0.00% - - - - Horiz. % 33.22% 79.32% 100.00% - - - -
Per Share 31/01/16 31/01/15 31/01/14 31/01/13 - - - CAGR
RPS 18.24 22.94 20.91 - - - - - YoY % -20.49% 9.71% 0.00% - - - - Horiz. % 87.23% 109.71% 100.00% - - - -
EPS 0.80 1.50 1.74 0.00 - - - - YoY % -46.67% -13.79% 0.00% - - - - Horiz. % 45.98% 86.21% 100.00% - - - -
DPS 0.00 0.01 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8200 0.6400 0.5900 - - - - - YoY % 28.13% 8.47% 0.00% - - - - Horiz. % 138.98% 108.47% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 519,371 31/01/16 31/01/15 31/01/14 31/01/13 - - - CAGR
RPS 5.82 6.61 6.05 - - - - - YoY % -11.95% 9.26% 0.00% - - - - Horiz. % 96.20% 109.26% 100.00% - - - -
EPS 0.26 0.43 0.50 0.00 - - - - YoY % -39.53% -14.00% 0.00% - - - - Horiz. % 52.00% 86.00% 100.00% - - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.2615 0.1844 0.1706 - - - - - YoY % 41.81% 8.09% 0.00% - - - - Horiz. % 153.28% 108.09% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 31/01/16 31/01/15 31/01/14 31/01/13 - - - CAGR
Date 29/01/16 30/01/15 30/01/14 - - - - -
Price 1.3900 1.6400 0.6550 0.0000 - - - -
P/RPS 7.62 7.15 3.13 0.00 - - - - YoY % 6.57% 128.43% 0.00% - - - - Horiz. % 243.45% 228.43% 100.00% - - - -
P/EPS 173.75 109.33 37.64 0.00 - - - - YoY % 58.92% 190.46% 0.00% - - - - Horiz. % 461.61% 290.46% 100.00% - - - -
EY 0.58 0.91 2.66 0.00 - - - - YoY % -36.26% -65.79% 0.00% - - - - Horiz. % 21.80% 34.21% 100.00% - - - -
DY 0.00 0.01 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.70 2.56 1.11 0.00 - - - - YoY % -33.59% 130.63% 0.00% - - - - Horiz. % 153.15% 230.63% 100.00% - - - -
Price Multiplier on Announcement Date 31/01/16 31/01/15 31/01/14 31/01/13 - - - CAGR
Date 30/03/16 24/03/15 25/03/14 - - - - -
Price 1.3700 1.6100 0.8300 0.0000 - - - -
P/RPS 7.51 7.02 3.97 0.00 - - - - YoY % 6.98% 76.83% 0.00% - - - - Horiz. % 189.17% 176.83% 100.00% - - - -
P/EPS 171.25 107.33 47.70 0.00 - - - - YoY % 59.55% 125.01% 0.00% - - - - Horiz. % 359.01% 225.01% 100.00% - - - -
EY 0.58 0.93 2.10 0.00 - - - - YoY % -37.63% -55.71% 0.00% - - - - Horiz. % 27.62% 44.29% 100.00% - - - -
DY 0.00 0.01 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.67 2.52 1.41 0.00 - - - - YoY % -33.73% 78.72% 0.00% - - - - Horiz. % 118.44% 178.72% 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
![Download SAB-09mth-3rdQtr announcement -25Mar2014[1].pdf](http://cdn1.i3investor.com/cm/icon/file-download-small.png){kind=icon}
SAB-09mth-3rdQtr announcement -25Mar2014[1].pdf 
