[SAUDEE] QoQ TTM Result on 31-Aug-2010 [#1]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 33.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 118,632 113,782 113,940 112,382 83,877 53,503 26,635 170.95%
PBT 3,399 2,920 3,296 3,986 3,037 2,959 1,533 70.11%
Tax -1,360 -962 -1,137 -1,110 -878 -413 -208 250.06%
NP 2,039 1,958 2,159 2,876 2,159 2,546 1,325 33.32%
-
NP to SH 2,039 1,958 2,159 2,876 2,159 2,546 1,325 33.32%
-
Tax Rate 40.01% 32.95% 34.50% 27.85% 28.91% 13.96% 13.57% -
Total Cost 116,593 111,824 111,781 109,506 81,718 50,957 25,310 177.11%
-
Net Worth 53,794 54,159 51,858 52,878 52,199 52,072 40,824 20.21%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 894 894 894 - - - - -
Div Payout % 43.85% 45.66% 41.41% - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 53,794 54,159 51,858 52,878 52,199 52,072 40,824 20.21%
NOSH 91,176 90,265 89,411 89,624 89,999 89,779 71,621 17.47%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 1.72% 1.72% 1.89% 2.56% 2.57% 4.76% 4.97% -
ROE 3.79% 3.62% 4.16% 5.44% 4.14% 4.89% 3.25% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 130.11 126.05 127.43 125.39 93.20 59.59 37.19 130.63%
EPS 2.24 2.17 2.41 3.21 2.40 2.84 1.85 13.61%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.58 0.59 0.58 0.58 0.57 2.32%
Adjusted Per Share Value based on latest NOSH - 89,624
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 7.60 7.28 7.29 7.20 5.37 3.43 1.71 170.56%
EPS 0.13 0.13 0.14 0.18 0.14 0.16 0.08 38.26%
DPS 0.06 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0347 0.0332 0.0339 0.0334 0.0333 0.0261 20.23%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.26 0.29 0.31 0.32 0.29 0.37 0.40 -
P/RPS 0.20 0.23 0.24 0.26 0.31 0.62 1.08 -67.54%
P/EPS 11.63 13.37 12.84 9.97 12.09 13.05 21.62 -33.88%
EY 8.60 7.48 7.79 10.03 8.27 7.66 4.63 51.16%
DY 3.85 3.45 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.53 0.54 0.50 0.64 0.70 -26.64%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 27/04/11 21/01/11 28/10/10 - - - -
Price 0.23 0.275 0.29 0.34 0.00 0.00 0.00 -
P/RPS 0.18 0.22 0.23 0.27 0.00 0.00 0.00 -
P/EPS 10.28 12.68 12.01 10.60 0.00 0.00 0.00 -
EY 9.72 7.89 8.33 9.44 0.00 0.00 0.00 -
DY 4.35 3.64 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.50 0.58 0.00 0.00 0.00 -

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