[SOLID] YoY Quarter Result on 2013-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 - - CAGR
Revenue 32,539 33,222 36,402 31,310 0 - - - YoY % -2.06% -8.74% 16.26% 0.00% - - - Horiz. % 103.93% 106.11% 116.26% 100.00% - - -
PBT 2,124 3,695 4,166 2,415 0 - - - YoY % -42.52% -11.31% 72.51% 0.00% - - - Horiz. % 87.95% 153.00% 172.51% 100.00% - - -
Tax -758 -1,033 -1,007 -974 0 - - - YoY % 26.62% -2.58% -3.39% 0.00% - - - Horiz. % 77.82% 106.06% 103.39% 100.00% - - -
NP 1,366 2,662 3,159 1,441 0 - - - YoY % -48.69% -15.73% 119.22% 0.00% - - - Horiz. % 94.80% 184.73% 219.22% 100.00% - - -
NP to SH 1,366 2,722 3,130 1,428 0 - - - YoY % -49.82% -13.04% 119.19% 0.00% - - - Horiz. % 95.66% 190.62% 219.19% 100.00% - - -
Tax Rate 35.69 % 27.96 % 24.17 % 40.33 % - % - % - % - YoY % 27.65% 15.68% -40.07% 0.00% - - - Horiz. % 88.49% 69.33% 59.93% 100.00% - - -
Total Cost 31,173 30,560 33,243 29,869 0 - - - YoY % 2.01% -8.07% 11.30% 0.00% - - - Horiz. % 104.37% 102.31% 111.30% 100.00% - - -
Net Worth 136,599 122,077 95,846 76,071 - - - - YoY % 11.90% 27.37% 26.00% 0.00% - - - Horiz. % 179.57% 160.48% 126.00% 100.00% - - -
Dividend 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 - - CAGR
Div 499 - - 80 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 624.12% 0.00% 0.00% 100.00% - - -
Div Payout % 36.59 % - % - % 5.61 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 652.23% 0.00% 0.00% 100.00% - - -
Equity 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 - - CAGR
Net Worth 136,599 122,077 95,846 76,071 - - - - YoY % 11.90% 27.37% 26.00% 0.00% - - - Horiz. % 179.57% 160.48% 126.00% 100.00% - - -
NOSH 166,585 164,969 149,760 133,457 - - - - YoY % 0.98% 10.16% 12.22% 0.00% - - - Horiz. % 124.82% 123.61% 112.22% 100.00% - - -
Ratio Analysis 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 - - CAGR
NP Margin 4.20 % 8.01 % 8.68 % 4.60 % - % - % - % - YoY % -47.57% -7.72% 88.70% 0.00% - - - Horiz. % 91.30% 174.13% 188.70% 100.00% - - -
ROE 1.00 % 2.23 % 3.27 % 1.88 % - % - % - % - YoY % -55.16% -31.80% 73.94% 0.00% - - - Horiz. % 53.19% 118.62% 173.94% 100.00% - - -
Per Share 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 - - CAGR
RPS 19.53 20.14 24.31 23.46 - - - - YoY % -3.03% -17.15% 3.62% 0.00% - - - Horiz. % 83.25% 85.85% 103.62% 100.00% - - -
EPS 0.82 1.65 2.09 1.07 0.00 - - - YoY % -50.30% -21.05% 95.33% 0.00% - - - Horiz. % 76.64% 154.21% 195.33% 100.00% - - -
DPS 0.30 0.00 0.00 0.06 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 500.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8200 0.7400 0.6400 0.5700 - - - - YoY % 10.81% 15.63% 12.28% 0.00% - - - Horiz. % 143.86% 129.82% 112.28% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 519,371 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 - - CAGR
RPS 6.27 6.40 7.01 6.03 - - - - YoY % -2.03% -8.70% 16.25% 0.00% - - - Horiz. % 103.98% 106.14% 116.25% 100.00% - - -
EPS 0.26 0.52 0.60 0.27 0.00 - - - YoY % -50.00% -13.33% 122.22% 0.00% - - - Horiz. % 96.30% 192.59% 222.22% 100.00% - - -
DPS 0.10 0.00 0.00 0.02 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 500.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2630 0.2350 0.1845 0.1465 - - - - YoY % 11.91% 27.37% 25.94% 0.00% - - - Horiz. % 179.52% 160.41% 125.94% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 - - CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 - - - -
Price 1.3200 1.9000 1.0700 0.6850 0.0000 - - -
P/RPS 6.76 9.43 4.40 2.92 0.00 - - - YoY % -28.31% 114.32% 50.68% 0.00% - - - Horiz. % 231.51% 322.95% 150.68% 100.00% - - -
P/EPS 160.98 115.15 51.20 64.02 0.00 - - - YoY % 39.80% 124.90% -20.02% 0.00% - - - Horiz. % 251.45% 179.87% 79.98% 100.00% - - -
EY 0.62 0.87 1.95 1.56 0.00 - - - YoY % -28.74% -55.38% 25.00% 0.00% - - - Horiz. % 39.74% 55.77% 125.00% 100.00% - - -
DY 0.23 0.00 0.00 0.09 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 255.56% 0.00% 0.00% 100.00% - - -
P/NAPS 1.61 2.57 1.67 1.20 0.00 - - - YoY % -37.35% 53.89% 39.17% 0.00% - - - Horiz. % 134.17% 214.17% 139.17% 100.00% - - -
Price Multiplier on Announcement Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 - - CAGR
Date 28/12/16 28/12/15 29/12/14 30/12/13 - - - -
Price 1.2600 1.4500 1.5500 0.7150 0.0000 - - -
P/RPS 6.45 7.20 6.38 3.05 0.00 - - - YoY % -10.42% 12.85% 109.18% 0.00% - - - Horiz. % 211.48% 236.07% 209.18% 100.00% - - -
P/EPS 153.66 87.88 74.16 66.82 0.00 - - - YoY % 74.85% 18.50% 10.98% 0.00% - - - Horiz. % 229.96% 131.52% 110.98% 100.00% - - -
EY 0.65 1.14 1.35 1.50 0.00 - - - YoY % -42.98% -15.56% -10.00% 0.00% - - - Horiz. % 43.33% 76.00% 90.00% 100.00% - - -
DY 0.24 0.00 0.00 0.08 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 300.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.54 1.96 2.42 1.25 0.00 - - - YoY % -21.43% -19.01% 93.60% 0.00% - - - Horiz. % 123.20% 156.80% 193.60% 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-IFR-131031 (7).pdf 
