[SAB] QoQ TTM Result on 31-Jan-2007 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 410.82%
YoY- -2.09%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 422,783 386,561 370,164 360,843 347,239 348,686 336,136 16.47%
PBT 43,632 34,730 25,458 16,400 7,275 2,788 2,740 529.76%
Tax -8,638 -8,145 -7,660 -3,307 -3,100 -2,564 -1,850 178.57%
NP 34,994 26,585 17,798 13,093 4,175 224 890 1048.58%
-
NP to SH 31,291 23,010 14,627 10,717 2,098 -792 715 1133.34%
-
Tax Rate 19.80% 23.45% 30.09% 20.16% 42.61% 91.97% 67.52% -
Total Cost 387,789 359,976 352,366 347,750 343,064 348,462 335,246 10.16%
-
Net Worth 386,327 384,905 273,658 365,302 363,788 360,248 360,595 4.68%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 8,209 8,209 8,209 4,798 12,321 12,321 12,321 -23.66%
Div Payout % 26.24% 35.68% 56.13% 44.78% 587.30% 0.00% 1,723.29% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 386,327 384,905 273,658 365,302 363,788 360,248 360,595 4.68%
NOSH 136,995 136,977 136,829 136,817 136,762 136,976 137,108 -0.05%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 8.28% 6.88% 4.81% 3.63% 1.20% 0.06% 0.26% -
ROE 8.10% 5.98% 5.34% 2.93% 0.58% -0.22% 0.20% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 308.61 282.21 270.53 263.74 253.90 254.56 245.16 16.53%
EPS 22.84 16.80 10.69 7.83 1.53 -0.58 0.52 1136.33%
DPS 6.00 6.00 6.00 3.50 9.00 9.00 9.00 -23.62%
NAPS 2.82 2.81 2.00 2.67 2.66 2.63 2.63 4.74%
Adjusted Per Share Value based on latest NOSH - 136,817
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 308.75 282.30 270.32 263.52 253.58 254.64 245.47 16.47%
EPS 22.85 16.80 10.68 7.83 1.53 -0.58 0.52 1136.69%
DPS 6.00 6.00 6.00 3.50 9.00 9.00 9.00 -23.62%
NAPS 2.8213 2.8109 1.9985 2.6677 2.6567 2.6308 2.6334 4.68%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.80 1.71 1.60 1.56 1.58 1.63 1.75 -
P/RPS 0.58 0.61 0.59 0.59 0.62 0.64 0.71 -12.58%
P/EPS 7.88 10.18 14.97 19.92 103.00 -281.91 335.58 -91.74%
EY 12.69 9.82 6.68 5.02 0.97 -0.35 0.30 1105.77%
DY 3.33 3.51 3.75 2.24 5.70 5.52 5.14 -25.06%
P/NAPS 0.64 0.61 0.80 0.58 0.59 0.62 0.67 -2.99%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 04/01/08 27/09/07 28/06/07 29/03/07 26/12/06 29/09/06 29/06/06 -
Price 1.98 1.50 1.54 1.44 1.54 1.57 1.68 -
P/RPS 0.64 0.53 0.57 0.55 0.61 0.62 0.69 -4.87%
P/EPS 8.67 8.93 14.41 18.38 100.39 -271.53 322.16 -90.96%
EY 11.54 11.20 6.94 5.44 1.00 -0.37 0.31 1007.56%
DY 3.03 4.00 3.90 2.43 5.84 5.73 5.36 -31.56%
P/NAPS 0.70 0.53 0.77 0.54 0.58 0.60 0.64 6.13%

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