[SAB] QoQ Annualized Quarter Result on 31-Jan-2010

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010
Profit Trend
QoQ- -13.64%
YoY- 268.03%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 516,924 453,135 0 337,686 439,278 434,020 441,955 13.33%
PBT 46,792 30,635 0 25,056 23,742 39,556 4,321 570.36%
Tax -14,736 -10,711 0 -9,131 -6,754 -10,916 -3,397 222.84%
NP 32,056 19,924 0 15,925 16,988 28,640 924 1598.89%
-
NP to SH 22,680 11,516 0 10,299 11,926 22,220 -3,919 -
-
Tax Rate 31.49% 34.96% - 36.44% 28.45% 27.60% 78.62% -
Total Cost 484,868 433,211 0 321,761 422,290 405,380 441,031 7.86%
-
Net Worth 394,434 375,194 398,538 373,886 382,454 376,262 368,225 5.64%
Dividend
31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 8,215 - - - - 6,844 -
Div Payout % - 71.34% - - - - 0.00% -
Equity
31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 394,434 375,194 398,538 373,886 382,454 376,262 368,225 5.64%
NOSH 136,956 136,932 136,954 136,954 137,080 136,822 136,886 0.04%
Ratio Analysis
31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 6.20% 4.40% 0.00% 4.72% 3.87% 6.60% 0.21% -
ROE 5.75% 3.07% 0.00% 2.75% 3.12% 5.91% -1.06% -
Per Share
31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 377.44 330.92 0.00 246.57 320.45 317.21 322.86 13.28%
EPS 16.56 8.41 0.00 7.52 8.70 16.24 -2.86 -
DPS 0.00 6.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.88 2.74 2.91 2.73 2.79 2.75 2.69 5.60%
Adjusted Per Share Value based on latest NOSH - 136,782
31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 377.50 330.91 0.00 246.60 320.80 316.96 322.75 13.33%
EPS 16.56 8.41 0.00 7.52 8.71 16.23 -2.86 -
DPS 0.00 6.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.8805 2.74 2.9104 2.7304 2.793 2.7478 2.6891 5.64%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/07/10 30/04/10 31/03/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.68 1.26 1.26 1.26 1.31 1.31 1.45 -
P/RPS 0.45 0.38 0.00 0.51 0.41 0.41 0.45 0.00%
P/EPS 10.14 14.98 0.00 16.76 15.06 8.07 -50.65 -
EY 9.86 6.67 0.00 5.97 6.64 12.40 -1.97 -
DY 0.00 4.76 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.58 0.46 0.43 0.46 0.47 0.48 0.54 5.87%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/09/10 29/06/10 - 23/03/10 20/11/09 28/09/09 30/06/09 -
Price 1.82 1.26 0.00 1.26 1.26 1.31 1.45 -
P/RPS 0.48 0.38 0.00 0.51 0.39 0.41 0.45 5.28%
P/EPS 10.99 14.98 0.00 16.76 14.48 8.07 -50.65 -
EY 9.10 6.67 0.00 5.97 6.90 12.40 -1.97 -
DY 0.00 4.76 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.63 0.46 0.00 0.46 0.45 0.48 0.54 13.10%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment