[SAB] QoQ TTM Result on 31-Oct-2008 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
26-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -57.31%
YoY- -58.94%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 403,581 441,956 466,847 502,421 502,090 465,521 440,858 -5.72%
PBT -8,718 4,320 9,903 33,161 55,374 43,857 41,725 -
Tax -1,333 -3,397 -12,628 -15,363 -18,418 -14,868 -9,335 -72.71%
NP -10,051 923 -2,725 17,798 36,956 28,989 32,390 -
-
NP to SH -14,248 -3,919 -6,123 12,848 30,099 23,187 27,986 -
-
Tax Rate - 78.63% 127.52% 46.33% 33.26% 33.90% 22.37% -
Total Cost 413,632 441,033 469,572 484,623 465,134 436,532 408,468 0.84%
-
Net Worth 376,262 271,111 367,073 392,055 399,838 272,340 389,196 -2.22%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 6,777 6,777 10,893 10,893 10,893 10,893 8,209 -12.00%
Div Payout % 0.00% 0.00% 0.00% 84.79% 36.19% 46.98% 29.34% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 376,262 271,111 367,073 392,055 399,838 272,340 389,196 -2.22%
NOSH 136,822 135,555 136,967 137,082 136,931 136,170 137,041 -0.10%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin -2.49% 0.21% -0.58% 3.54% 7.36% 6.23% 7.35% -
ROE -3.79% -1.45% -1.67% 3.28% 7.53% 8.51% 7.19% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 294.97 326.03 340.84 366.51 366.67 341.87 321.70 -5.62%
EPS -10.41 -2.89 -4.47 9.37 21.98 17.03 20.42 -
DPS 5.00 5.00 8.00 8.00 8.00 8.00 6.00 -11.45%
NAPS 2.75 2.00 2.68 2.86 2.92 2.00 2.84 -2.12%
Adjusted Per Share Value based on latest NOSH - 137,082
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 294.73 322.75 340.93 366.91 366.67 339.96 321.95 -5.72%
EPS -10.41 -2.86 -4.47 9.38 21.98 16.93 20.44 -
DPS 4.95 4.95 7.96 7.96 7.96 7.96 6.00 -12.04%
NAPS 2.7478 1.9799 2.6807 2.8631 2.9199 1.9888 2.8422 -2.22%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.31 1.45 1.60 1.56 1.73 1.83 1.85 -
P/RPS 0.44 0.44 0.47 0.43 0.47 0.54 0.58 -16.83%
P/EPS -12.58 -50.15 -35.79 16.64 7.87 10.75 9.06 -
EY -7.95 -1.99 -2.79 6.01 12.71 9.30 11.04 -
DY 3.82 3.45 5.00 5.13 4.62 4.37 3.24 11.61%
P/NAPS 0.48 0.73 0.60 0.55 0.59 0.92 0.65 -18.31%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 30/06/09 14/04/09 26/12/08 30/09/08 30/06/08 01/04/08 -
Price 1.31 1.45 1.36 1.60 1.69 1.67 1.70 -
P/RPS 0.44 0.44 0.40 0.44 0.46 0.49 0.53 -11.67%
P/EPS -12.58 -50.15 -30.42 17.07 7.69 9.81 8.32 -
EY -7.95 -1.99 -3.29 5.86 13.01 10.20 12.01 -
DY 3.82 3.45 5.88 5.00 4.73 4.79 3.53 5.40%
P/NAPS 0.48 0.73 0.51 0.56 0.58 0.84 0.60 -13.83%

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