[SAB] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -46.33%
YoY- -44.35%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 609,852 562,812 515,660 439,278 544,868 471,070 365,832 9.01%
PBT 52,088 33,714 53,276 23,742 30,564 51,954 15,606 22.57%
Tax -9,458 -8,534 -14,230 -6,754 -6,284 -5,292 -3,336 19.24%
NP 42,630 25,180 39,046 16,988 24,280 46,662 12,270 23.41%
-
NP to SH 33,816 14,830 27,172 11,926 21,432 42,110 8,782 25.57%
-
Tax Rate 18.16% 25.31% 26.71% 28.45% 20.56% 10.19% 21.38% -
Total Cost 567,222 537,632 476,614 422,290 520,588 424,408 353,562 8.31%
-
Net Worth 434,080 421,368 406,758 382,454 391,414 386,053 363,864 3.02%
Dividend
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 434,080 421,368 406,758 382,454 391,414 386,053 363,864 3.02%
NOSH 136,934 136,808 136,955 137,080 136,858 136,898 136,791 0.01%
Ratio Analysis
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.99% 4.47% 7.57% 3.87% 4.46% 9.91% 3.35% -
ROE 7.79% 3.52% 6.68% 3.12% 5.48% 10.91% 2.41% -
Per Share
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 445.36 411.39 376.52 320.45 398.13 344.10 267.44 8.99%
EPS 24.70 10.84 19.84 8.70 15.66 30.76 6.42 25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.08 2.97 2.79 2.86 2.82 2.66 3.00%
Adjusted Per Share Value based on latest NOSH - 135,999
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 445.36 411.01 376.58 320.80 397.91 344.01 267.16 9.01%
EPS 24.70 10.83 19.84 8.71 15.65 30.75 6.41 25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.0772 2.9705 2.793 2.8584 2.8193 2.6572 3.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 28/09/12 30/09/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.35 2.04 2.83 1.31 1.56 1.80 1.58 -
P/RPS 0.53 0.50 0.75 0.41 0.39 0.52 0.59 -1.79%
P/EPS 9.52 18.82 14.26 15.06 9.96 5.85 24.61 -14.82%
EY 10.51 5.31 7.01 6.64 10.04 17.09 4.06 17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.95 0.47 0.55 0.64 0.59 3.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/11/12 29/11/11 10/12/10 20/11/09 26/12/08 04/01/08 26/12/06 -
Price 2.35 2.15 2.75 1.26 1.60 1.98 1.54 -
P/RPS 0.53 0.52 0.73 0.39 0.40 0.58 0.58 -1.51%
P/EPS 9.52 19.83 13.86 14.48 10.22 6.44 23.99 -14.45%
EY 10.51 5.04 7.21 6.90 9.79 15.54 4.17 16.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.93 0.45 0.56 0.70 0.58 4.20%

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