[SAAG] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.37%
YoY- 45.3%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 338,666 382,236 449,157 441,517 434,307 495,959 457,530 -18.15%
PBT 21,533 40,133 54,128 51,808 50,521 42,935 44,508 -38.34%
Tax 5,160 -1,285 -11,146 -12,855 -13,124 -9,884 -8,143 -
NP 26,693 38,848 42,982 38,953 37,397 33,051 36,365 -18.61%
-
NP to SH 21,693 30,499 34,048 33,753 31,436 28,031 29,645 -18.78%
-
Tax Rate -23.96% 3.20% 20.59% 24.81% 25.98% 23.02% 18.30% -
Total Cost 311,973 343,388 406,175 402,564 396,910 462,908 421,165 -18.11%
-
Net Worth 171,865 165,857 166,122 123,327 123,288 114,816 111,246 33.60%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - 2,870 2,870 2,870 2,870 - -
Div Payout % - - 8.43% 8.50% 9.13% 10.24% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 171,865 165,857 166,122 123,327 123,288 114,816 111,246 33.60%
NOSH 636,538 614,285 615,267 61,654 61,644 57,408 55,623 407.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.88% 10.16% 9.57% 8.82% 8.61% 6.66% 7.95% -
ROE 12.62% 18.39% 20.50% 27.37% 25.50% 24.41% 26.65% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 53.20 62.22 73.00 716.01 704.54 863.91 822.55 -83.86%
EPS 3.41 4.96 5.53 54.74 51.00 48.83 53.30 -83.97%
DPS 0.00 0.00 0.47 4.65 4.66 5.00 0.00 -
NAPS 0.27 0.27 0.27 2.00 2.00 2.00 2.00 -73.65%
Adjusted Per Share Value based on latest NOSH - 61,654
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 15.60 17.61 20.69 20.34 20.00 22.84 21.07 -18.14%
EPS 1.00 1.40 1.57 1.55 1.45 1.29 1.37 -18.91%
DPS 0.00 0.00 0.13 0.13 0.13 0.13 0.00 -
NAPS 0.0792 0.0764 0.0765 0.0568 0.0568 0.0529 0.0512 33.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.17 0.19 0.31 0.39 0.44 0.57 0.67 -
P/RPS 0.32 0.31 0.42 0.05 0.06 0.07 0.08 151.77%
P/EPS 4.99 3.83 5.60 0.71 0.86 1.17 1.26 150.10%
EY 20.05 26.13 17.85 140.35 115.90 85.66 79.55 -60.06%
DY 0.00 0.00 1.50 11.94 10.58 8.77 0.00 -
P/NAPS 0.63 0.70 1.15 0.20 0.22 0.29 0.34 50.80%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 25/11/08 25/08/08 26/05/08 27/02/08 20/11/07 -
Price 0.33 0.17 0.20 0.42 0.40 0.49 0.55 -
P/RPS 0.62 0.27 0.27 0.06 0.06 0.06 0.07 327.51%
P/EPS 9.68 3.42 3.61 0.77 0.78 1.00 1.03 344.73%
EY 10.33 29.21 27.67 130.33 127.49 99.65 96.90 -77.48%
DY 0.00 0.00 2.33 11.08 11.64 10.20 0.00 -
P/NAPS 1.22 0.63 0.74 0.21 0.20 0.25 0.28 166.52%

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