[SAAG] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 35.96%
YoY- 243.37%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 495,959 457,530 423,862 384,770 270,841 222,120 233,505 65.00%
PBT 42,935 44,508 37,737 29,861 24,038 17,670 15,928 93.33%
Tax -9,884 -8,143 -7,874 -5,702 -6,069 -4,822 -4,141 78.31%
NP 33,051 36,365 29,863 24,159 17,969 12,848 11,787 98.47%
-
NP to SH 28,031 29,645 23,230 18,216 13,398 7,650 6,989 151.79%
-
Tax Rate 23.02% 18.30% 20.87% 19.10% 25.25% 27.29% 26.00% -
Total Cost 462,908 421,165 393,999 360,611 252,872 209,272 221,718 63.13%
-
Net Worth 114,816 111,246 115,191 97,626 29,136 46,807 50,358 72.96%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,870 - - - - - - -
Div Payout % 10.24% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 114,816 111,246 115,191 97,626 29,136 46,807 50,358 72.96%
NOSH 57,408 55,623 54,593 51,654 29,136 28,541 31,671 48.50%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.66% 7.95% 7.05% 6.28% 6.63% 5.78% 5.05% -
ROE 24.41% 26.65% 20.17% 18.66% 45.98% 16.34% 13.88% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 863.91 822.55 776.40 744.89 929.57 778.24 737.26 11.11%
EPS 48.83 53.30 42.55 35.27 45.98 26.80 22.07 69.54%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.11 1.89 1.00 1.64 1.59 16.47%
Adjusted Per Share Value based on latest NOSH - 51,654
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.84 21.07 19.52 17.72 12.48 10.23 10.76 64.94%
EPS 1.29 1.37 1.07 0.84 0.62 0.35 0.32 152.65%
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0512 0.0531 0.045 0.0134 0.0216 0.0232 72.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.57 0.67 0.78 0.41 0.16 0.12 0.12 -
P/RPS 0.07 0.08 0.10 0.06 0.02 0.02 0.02 129.99%
P/EPS 1.17 1.26 1.83 1.16 0.35 0.45 0.54 67.20%
EY 85.66 79.55 54.55 86.01 287.40 223.36 183.89 -39.82%
DY 8.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.37 0.22 0.16 0.07 0.08 135.42%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 20/11/07 16/08/07 30/05/07 28/02/07 22/11/06 21/08/06 -
Price 0.49 0.55 0.57 0.62 0.24 0.18 0.14 -
P/RPS 0.06 0.07 0.07 0.08 0.03 0.02 0.02 107.59%
P/EPS 1.00 1.03 1.34 1.76 0.52 0.67 0.63 35.95%
EY 99.65 96.90 74.65 56.88 191.60 148.91 157.62 -26.27%
DY 10.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.27 0.33 0.24 0.11 0.09 97.23%

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