[SAB] QoQ Annualized Quarter Result on 31-Oct-2010 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 19.81%
YoY- 127.84%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
Revenue 529,736 501,373 531,656 515,660 516,924 453,135 0 -
PBT 17,396 55,460 64,809 53,276 46,792 30,635 0 -
Tax -4,912 -14,510 -20,470 -14,230 -14,736 -10,711 0 -
NP 12,484 40,950 44,338 39,046 32,056 19,924 0 -
-
NP to SH 3,776 29,361 28,192 27,172 22,680 11,516 0 -
-
Tax Rate 28.24% 26.16% 31.59% 26.71% 31.49% 34.96% - -
Total Cost 517,252 460,423 487,317 476,614 484,868 433,211 0 -
-
Net Worth 456,950 419,120 406,720 406,758 394,434 375,194 398,538 11.56%
Dividend
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
Div - - - - - 8,215 - -
Div Payout % - - - - - 71.34% - -
Equity
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
Net Worth 456,950 419,120 406,720 406,758 394,434 375,194 398,538 11.56%
NOSH 136,811 136,967 136,943 136,955 136,956 136,932 136,954 -0.08%
Ratio Analysis
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
NP Margin 2.36% 8.17% 8.34% 7.57% 6.20% 4.40% 0.00% -
ROE 0.83% 7.01% 6.93% 6.68% 5.75% 3.07% 0.00% -
Per Share
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
RPS 387.20 366.05 388.23 376.52 377.44 330.92 0.00 -
EPS 2.76 21.44 20.59 19.84 16.56 8.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.34 3.06 2.97 2.97 2.88 2.74 2.91 11.66%
Adjusted Per Share Value based on latest NOSH - 136,955
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
RPS 386.85 366.14 388.26 376.58 377.50 330.91 0.00 -
EPS 2.76 21.44 20.59 19.84 16.56 8.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.337 3.0607 2.9702 2.9705 2.8805 2.74 2.9104 11.57%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
Date 30/06/11 31/03/11 31/01/11 29/10/10 30/07/10 30/04/10 31/03/10 -
Price 2.53 2.47 2.62 2.83 1.68 1.26 1.26 -
P/RPS 0.65 0.67 0.67 0.75 0.45 0.38 0.00 -
P/EPS 91.67 11.52 12.73 14.26 10.14 14.98 0.00 -
EY 1.09 8.68 7.86 7.01 9.86 6.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.76 0.81 0.88 0.95 0.58 0.46 0.43 57.75%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
Date 25/08/11 30/05/11 25/03/11 10/12/10 30/09/10 29/06/10 - -
Price 2.20 2.55 2.47 2.75 1.82 1.26 0.00 -
P/RPS 0.57 0.70 0.64 0.73 0.48 0.38 0.00 -
P/EPS 79.71 11.90 12.00 13.86 10.99 14.98 0.00 -
EY 1.25 8.41 8.33 7.21 9.10 6.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.66 0.83 0.83 0.93 0.63 0.46 0.00 -

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 ⃤ & 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