[SAAG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 75.14%
YoY- 309.35%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 457,530 423,862 384,770 270,841 222,120 233,505 226,350 59.79%
PBT 44,508 37,737 29,861 24,038 17,670 15,928 14,211 113.91%
Tax -8,143 -7,874 -5,702 -6,069 -4,822 -4,141 -4,308 52.81%
NP 36,365 29,863 24,159 17,969 12,848 11,787 9,903 137.83%
-
NP to SH 29,645 23,230 18,216 13,398 7,650 6,989 5,305 214.57%
-
Tax Rate 18.30% 20.87% 19.10% 25.25% 27.29% 26.00% 30.31% -
Total Cost 421,165 393,999 360,611 252,872 209,272 221,718 216,447 55.79%
-
Net Worth 111,246 115,191 97,626 29,136 46,807 50,358 69,282 37.08%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 111,246 115,191 97,626 29,136 46,807 50,358 69,282 37.08%
NOSH 55,623 54,593 51,654 29,136 28,541 31,671 44,698 15.67%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.95% 7.05% 6.28% 6.63% 5.78% 5.05% 4.38% -
ROE 26.65% 20.17% 18.66% 45.98% 16.34% 13.88% 7.66% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 822.55 776.40 744.89 929.57 778.24 737.26 506.40 38.13%
EPS 53.30 42.55 35.27 45.98 26.80 22.07 11.87 171.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.11 1.89 1.00 1.64 1.59 1.55 18.50%
Adjusted Per Share Value based on latest NOSH - 29,136
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.07 19.52 17.72 12.48 10.23 10.76 10.43 59.73%
EPS 1.37 1.07 0.84 0.62 0.35 0.32 0.24 219.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.0531 0.045 0.0134 0.0216 0.0232 0.0319 37.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.78 0.41 0.16 0.12 0.12 0.12 -
P/RPS 0.08 0.10 0.06 0.02 0.02 0.02 0.02 151.77%
P/EPS 1.26 1.83 1.16 0.35 0.45 0.54 1.01 15.87%
EY 79.55 54.55 86.01 287.40 223.36 183.89 98.90 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.22 0.16 0.07 0.08 0.08 162.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 16/08/07 30/05/07 28/02/07 22/11/06 21/08/06 09/06/06 -
Price 0.55 0.57 0.62 0.24 0.18 0.14 0.10 -
P/RPS 0.07 0.07 0.08 0.03 0.02 0.02 0.02 130.34%
P/EPS 1.03 1.34 1.76 0.52 0.67 0.63 0.84 14.54%
EY 96.90 74.65 56.88 191.60 148.91 157.62 118.68 -12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.33 0.24 0.11 0.09 0.06 178.99%

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