[SAAG] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 27.62%
YoY- 287.52%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 441,517 434,307 495,959 457,530 423,862 384,770 270,841 38.55%
PBT 51,808 50,521 42,935 44,508 37,737 29,861 24,038 66.93%
Tax -12,855 -13,124 -9,884 -8,143 -7,874 -5,702 -6,069 65.00%
NP 38,953 37,397 33,051 36,365 29,863 24,159 17,969 67.57%
-
NP to SH 33,753 31,436 28,031 29,645 23,230 18,216 13,398 85.25%
-
Tax Rate 24.81% 25.98% 23.02% 18.30% 20.87% 19.10% 25.25% -
Total Cost 402,564 396,910 462,908 421,165 393,999 360,611 252,872 36.37%
-
Net Worth 123,327 123,288 114,816 111,246 115,191 97,626 29,136 161.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,870 2,870 2,870 - - - - -
Div Payout % 8.50% 9.13% 10.24% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 123,327 123,288 114,816 111,246 115,191 97,626 29,136 161.89%
NOSH 61,654 61,644 57,408 55,623 54,593 51,654 29,136 64.89%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.82% 8.61% 6.66% 7.95% 7.05% 6.28% 6.63% -
ROE 27.37% 25.50% 24.41% 26.65% 20.17% 18.66% 45.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 716.01 704.54 863.91 822.55 776.40 744.89 929.57 -15.98%
EPS 54.74 51.00 48.83 53.30 42.55 35.27 45.98 12.34%
DPS 4.65 4.66 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.11 1.89 1.00 58.80%
Adjusted Per Share Value based on latest NOSH - 55,623
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.34 20.00 22.84 21.07 19.52 17.72 12.48 38.53%
EPS 1.55 1.45 1.29 1.37 1.07 0.84 0.62 84.30%
DPS 0.13 0.13 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0568 0.0529 0.0512 0.0531 0.045 0.0134 162.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.39 0.44 0.57 0.67 0.78 0.41 0.16 -
P/RPS 0.05 0.06 0.07 0.08 0.10 0.06 0.02 84.30%
P/EPS 0.71 0.86 1.17 1.26 1.83 1.16 0.35 60.31%
EY 140.35 115.90 85.66 79.55 54.55 86.01 287.40 -38.01%
DY 11.94 10.58 8.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.29 0.34 0.37 0.22 0.16 16.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 20/11/07 16/08/07 30/05/07 28/02/07 -
Price 0.42 0.40 0.49 0.55 0.57 0.62 0.24 -
P/RPS 0.06 0.06 0.06 0.07 0.07 0.08 0.03 58.80%
P/EPS 0.77 0.78 1.00 1.03 1.34 1.76 0.52 29.94%
EY 130.33 127.49 99.65 96.90 74.65 56.88 191.60 -22.67%
DY 11.08 11.64 10.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.25 0.28 0.27 0.33 0.24 -8.52%

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