[SAB] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 181.82%
YoY- -71.9%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 370,164 274,766 182,916 93,914 336,519 250,443 171,812 67.04%
PBT 25,457 16,772 7,803 2,138 2,045 3,111 3,269 294.36%
Tax -7,659 -2,623 -1,668 -758 -1,849 -1,164 -418 598.73%
NP 17,798 14,149 6,135 1,380 196 1,947 2,851 240.17%
-
NP to SH 14,110 11,353 4,391 589 209 1,353 3,008 181.01%
-
Tax Rate 30.09% 15.64% 21.38% 35.45% 90.42% 37.42% 12.79% -
Total Cost 352,366 260,617 176,781 92,534 336,323 248,496 168,961 63.45%
-
Net Worth 368,327 365,651 363,864 360,248 351,762 360,800 352,756 2.92%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 8,215 4,793 - - 4,681 7,516 - -
Div Payout % 58.22% 42.22% - - 2,239.83% 555.56% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 368,327 365,651 363,864 360,248 351,762 360,800 352,756 2.92%
NOSH 136,924 136,948 136,791 136,976 133,750 136,666 136,727 0.09%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 4.81% 5.15% 3.35% 1.47% 0.06% 0.78% 1.66% -
ROE 3.83% 3.10% 1.21% 0.16% 0.06% 0.38% 0.85% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 270.34 200.64 133.72 68.56 251.60 183.25 125.66 66.88%
EPS 10.30 8.29 3.21 0.43 0.15 0.99 2.20 180.65%
DPS 6.00 3.50 0.00 0.00 3.50 5.50 0.00 -
NAPS 2.69 2.67 2.66 2.63 2.63 2.64 2.58 2.83%
Adjusted Per Share Value based on latest NOSH - 136,976
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 270.32 200.66 133.58 68.58 245.75 182.89 125.47 67.04%
EPS 10.30 8.29 3.21 0.43 0.15 0.99 2.20 180.65%
DPS 6.00 3.50 0.00 0.00 3.42 5.49 0.00 -
NAPS 2.6898 2.6703 2.6572 2.6308 2.5688 2.6348 2.5761 2.92%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.60 1.56 1.58 1.63 1.75 1.85 1.89 -
P/RPS 0.59 0.78 1.18 2.38 0.70 1.01 1.50 -46.40%
P/EPS 15.53 18.82 49.22 379.07 1,119.92 186.87 85.91 -68.12%
EY 6.44 5.31 2.03 0.26 0.09 0.54 1.16 214.52%
DY 3.75 2.24 0.00 0.00 2.00 2.97 0.00 -
P/NAPS 0.59 0.58 0.59 0.62 0.67 0.70 0.73 -13.26%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 29/03/07 26/12/06 29/09/06 29/06/06 29/03/06 28/12/05 -
Price 1.54 1.44 1.54 1.57 1.68 1.74 1.79 -
P/RPS 0.57 0.72 1.15 2.29 0.67 0.95 1.42 -45.67%
P/EPS 14.94 17.37 47.98 365.12 1,075.12 175.76 81.36 -67.79%
EY 6.69 5.76 2.08 0.27 0.09 0.57 1.23 210.23%
DY 3.90 2.43 0.00 0.00 2.08 3.16 0.00 -
P/NAPS 0.57 0.54 0.58 0.60 0.64 0.66 0.69 -11.99%

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