[SAAG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 12.15%
YoY- 72.57%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 382,236 449,157 441,517 434,307 495,959 457,530 423,862 -6.62%
PBT 40,133 54,128 51,808 50,521 42,935 44,508 37,737 4.16%
Tax -1,285 -11,146 -12,855 -13,124 -9,884 -8,143 -7,874 -69.97%
NP 38,848 42,982 38,953 37,397 33,051 36,365 29,863 19.07%
-
NP to SH 30,499 34,048 33,753 31,436 28,031 29,645 23,230 19.80%
-
Tax Rate 3.20% 20.59% 24.81% 25.98% 23.02% 18.30% 20.87% -
Total Cost 343,388 406,175 402,564 396,910 462,908 421,165 393,999 -8.72%
-
Net Worth 165,857 166,122 123,327 123,288 114,816 111,246 115,191 27.36%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 2,870 2,870 2,870 2,870 - - -
Div Payout % - 8.43% 8.50% 9.13% 10.24% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 165,857 166,122 123,327 123,288 114,816 111,246 115,191 27.36%
NOSH 614,285 615,267 61,654 61,644 57,408 55,623 54,593 398.46%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.16% 9.57% 8.82% 8.61% 6.66% 7.95% 7.05% -
ROE 18.39% 20.50% 27.37% 25.50% 24.41% 26.65% 20.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 62.22 73.00 716.01 704.54 863.91 822.55 776.40 -81.26%
EPS 4.96 5.53 54.74 51.00 48.83 53.30 42.55 -75.98%
DPS 0.00 0.47 4.65 4.66 5.00 0.00 0.00 -
NAPS 0.27 0.27 2.00 2.00 2.00 2.00 2.11 -74.44%
Adjusted Per Share Value based on latest NOSH - 61,644
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.61 20.69 20.34 20.00 22.84 21.07 19.52 -6.60%
EPS 1.40 1.57 1.55 1.45 1.29 1.37 1.07 19.52%
DPS 0.00 0.13 0.13 0.13 0.13 0.00 0.00 -
NAPS 0.0764 0.0765 0.0568 0.0568 0.0529 0.0512 0.0531 27.30%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.19 0.31 0.39 0.44 0.57 0.67 0.78 -
P/RPS 0.31 0.42 0.05 0.06 0.07 0.08 0.10 111.87%
P/EPS 3.83 5.60 0.71 0.86 1.17 1.26 1.83 63.25%
EY 26.13 17.85 140.35 115.90 85.66 79.55 54.55 -38.64%
DY 0.00 1.50 11.94 10.58 8.77 0.00 0.00 -
P/NAPS 0.70 1.15 0.20 0.22 0.29 0.34 0.37 52.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 25/08/08 26/05/08 27/02/08 20/11/07 16/08/07 -
Price 0.17 0.20 0.42 0.40 0.49 0.55 0.57 -
P/RPS 0.27 0.27 0.06 0.06 0.06 0.07 0.07 144.94%
P/EPS 3.42 3.61 0.77 0.78 1.00 1.03 1.34 86.22%
EY 29.21 27.67 130.33 127.49 99.65 96.90 74.65 -46.35%
DY 0.00 2.33 11.08 11.64 10.20 0.00 0.00 -
P/NAPS 0.63 0.74 0.21 0.20 0.25 0.28 0.27 75.46%

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