[SAAG] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 53.14%
YoY- 329.73%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 466,789 504,862 645,696 270,840 217,869 198,820 189,980 81.98%
PBT 44,369 46,468 43,484 24,038 17,074 19,068 20,192 68.93%
Tax -6,385 -7,262 -6,280 -6,069 -3,620 -3,650 -7,748 -12.09%
NP 37,984 39,206 37,204 17,969 13,454 15,418 12,444 110.28%
-
NP to SH 30,412 30,088 28,224 13,399 8,749 10,422 8,952 125.81%
-
Tax Rate 14.39% 15.63% 14.44% 25.25% 21.20% 19.14% 38.37% -
Total Cost 428,805 465,656 608,492 252,871 204,414 183,402 177,536 79.92%
-
Net Worth 122,359 115,219 97,626 52,342 51,294 50,429 73,844 39.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 6,198 - - - - -
Div Payout % - - 21.96% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 122,359 115,219 97,626 52,342 51,294 50,429 73,844 39.98%
NOSH 55,618 54,606 51,654 29,909 31,277 31,716 47,641 10.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.14% 7.77% 5.76% 6.63% 6.18% 7.75% 6.55% -
ROE 24.85% 26.11% 28.91% 25.60% 17.06% 20.67% 12.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 839.28 924.55 1,250.03 905.52 696.57 626.87 398.77 64.15%
EPS 54.68 55.10 54.64 27.51 27.97 32.86 27.84 56.76%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.11 1.89 1.75 1.64 1.59 1.55 26.27%
Adjusted Per Share Value based on latest NOSH - 29,136
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.50 23.25 29.74 12.48 10.04 9.16 8.75 81.99%
EPS 1.40 1.39 1.30 0.62 0.40 0.48 0.41 126.58%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.0531 0.045 0.0241 0.0236 0.0232 0.034 40.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.78 0.41 0.16 0.12 0.12 0.12 -
P/RPS 0.08 0.08 0.03 0.02 0.02 0.02 0.03 92.18%
P/EPS 1.23 1.42 0.75 0.36 0.43 0.37 0.64 54.51%
EY 81.61 70.64 133.27 279.99 233.11 273.83 156.59 -35.21%
DY 0.00 0.00 29.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.22 0.09 0.07 0.08 0.08 141.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 16/08/07 30/05/07 28/02/07 22/11/06 21/08/06 09/06/06 -
Price 0.55 0.57 0.62 0.24 0.18 0.14 0.10 -
P/RPS 0.07 0.06 0.05 0.03 0.03 0.02 0.03 75.83%
P/EPS 1.01 1.03 1.13 0.54 0.64 0.43 0.53 53.64%
EY 99.42 96.67 88.13 186.66 155.41 234.71 187.90 -34.55%
DY 0.00 0.00 19.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.33 0.14 0.11 0.09 0.06 158.71%

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