[SAB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 257,830 129,231 453,135 0 337,686 219,639 108,505 99.62%
PBT 26,638 11,698 30,635 0 25,056 11,871 9,889 120.65%
Tax -7,115 -3,684 -10,711 0 -9,131 -3,377 -2,729 114.97%
NP 19,523 8,014 19,924 0 15,925 8,494 7,160 122.81%
-
NP to SH 13,586 5,670 11,516 0 10,299 5,963 5,555 104.27%
-
Tax Rate 26.71% 31.49% 34.96% - 36.44% 28.45% 27.60% -
Total Cost 238,307 121,217 433,211 0 321,761 211,145 101,345 97.96%
-
Net Worth 406,758 394,434 375,194 398,538 373,886 382,454 376,262 6.42%
Dividend
31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - 8,215 - - - - -
Div Payout % - - 71.34% - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 406,758 394,434 375,194 398,538 373,886 382,454 376,262 6.42%
NOSH 136,955 136,956 136,932 136,954 136,954 137,080 136,822 0.07%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 7.57% 6.20% 4.40% 0.00% 4.72% 3.87% 6.60% -
ROE 3.34% 1.44% 3.07% 0.00% 2.75% 1.56% 1.48% -
Per Share
31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 188.26 94.36 330.92 0.00 246.57 160.23 79.30 99.47%
EPS 9.92 4.14 8.41 0.00 7.52 4.35 4.06 104.11%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.74 2.91 2.73 2.79 2.75 6.33%
Adjusted Per Share Value based on latest NOSH - 136,782
31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 188.29 94.37 330.91 0.00 246.60 160.40 79.24 99.62%
EPS 9.92 4.14 8.41 0.00 7.52 4.35 4.06 104.11%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.9705 2.8805 2.74 2.9104 2.7304 2.793 2.7478 6.42%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/10/10 30/07/10 30/04/10 31/03/10 29/01/10 30/10/09 31/07/09 -
Price 2.83 1.68 1.26 1.26 1.26 1.31 1.31 -
P/RPS 1.50 1.78 0.38 0.00 0.51 0.82 1.65 -7.32%
P/EPS 28.53 40.58 14.98 0.00 16.76 30.11 32.27 -9.36%
EY 3.51 2.46 6.67 0.00 5.97 3.32 3.10 10.42%
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.58 0.46 0.43 0.46 0.47 0.48 72.50%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 CAGR
Date 10/12/10 30/09/10 29/06/10 - 23/03/10 20/11/09 28/09/09 -
Price 2.75 1.82 1.26 0.00 1.26 1.26 1.31 -
P/RPS 1.46 1.93 0.38 0.00 0.51 0.79 1.65 -9.30%
P/EPS 27.72 43.96 14.98 0.00 16.76 28.97 32.27 -11.43%
EY 3.61 2.27 6.67 0.00 5.97 3.45 3.10 12.93%
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.63 0.46 0.00 0.46 0.45 0.48 69.59%

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