[SAUDEE] QoQ Annualized Quarter Result on 31-May-2011 [#4]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -30.28%
YoY- -27.86%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 120,816 117,312 114,728 118,632 111,210 113,396 114,020 3.93%
PBT 3,009 4,366 4,452 3,540 3,789 3,584 3,796 -14.36%
Tax -1,012 -1,442 -1,512 -1,360 -662 -934 -928 5.95%
NP 1,997 2,924 2,940 2,180 3,126 2,650 2,868 -21.45%
-
NP to SH 1,997 2,924 2,940 2,180 3,126 2,650 2,868 -21.45%
-
Tax Rate 33.63% 33.03% 33.96% 38.42% 17.47% 26.06% 24.45% -
Total Cost 118,818 114,388 111,788 116,452 108,084 110,746 111,152 4.55%
-
Net Worth 54,144 55,050 53,780 53,051 53,908 52,278 52,878 1.59%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 1,203 1,804 - 899 1,197 1,802 - -
Div Payout % 60.24% 61.73% - 41.25% 38.31% 68.03% - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 54,144 55,050 53,780 53,051 53,908 52,278 52,878 1.59%
NOSH 90,240 90,246 89,634 89,917 89,846 90,136 89,624 0.45%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 1.65% 2.49% 2.56% 1.84% 2.81% 2.34% 2.52% -
ROE 3.69% 5.31% 5.47% 4.11% 5.80% 5.07% 5.42% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 133.88 129.99 128.00 131.93 123.78 125.81 127.22 3.46%
EPS 2.21 3.24 3.28 2.42 3.48 2.94 3.20 -21.88%
DPS 1.33 2.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.60 0.61 0.60 0.59 0.60 0.58 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 91,176
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 7.73 7.51 7.35 7.60 7.12 7.26 7.30 3.89%
EPS 0.13 0.19 0.19 0.14 0.20 0.17 0.18 -19.51%
DPS 0.08 0.12 0.00 0.06 0.08 0.12 0.00 -
NAPS 0.0347 0.0352 0.0344 0.034 0.0345 0.0335 0.0339 1.56%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.28 0.23 0.275 0.26 0.29 0.31 0.32 -
P/RPS 0.21 0.18 0.21 0.20 0.23 0.25 0.25 -10.98%
P/EPS 12.65 7.10 8.38 10.72 8.33 10.54 10.00 16.98%
EY 7.90 14.09 11.93 9.32 12.00 9.48 10.00 -14.55%
DY 4.76 8.70 0.00 3.85 4.60 6.45 0.00 -
P/NAPS 0.47 0.38 0.46 0.44 0.48 0.53 0.54 -8.84%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 30/01/12 28/10/11 29/07/11 27/04/11 21/01/11 28/10/10 -
Price 0.25 0.31 0.25 0.23 0.275 0.29 0.34 -
P/RPS 0.19 0.24 0.20 0.17 0.22 0.23 0.27 -20.90%
P/EPS 11.30 9.57 7.62 9.49 7.90 9.86 10.63 4.16%
EY 8.85 10.45 13.12 10.54 12.65 10.14 9.41 -4.01%
DY 5.33 6.45 0.00 4.35 4.85 6.90 0.00 -
P/NAPS 0.42 0.51 0.42 0.39 0.46 0.50 0.58 -19.37%

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