[SAB] YoY Cumulative Quarter Result on 31-Jan-2007 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 158.55%
YoY- 739.1%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 398,742 346,785 345,440 274,766 250,443 294,116 255,771 6.54%
PBT 48,607 -916 33,038 16,772 3,111 5,168 12,466 21.43%
Tax -15,353 -2,057 -4,297 -2,623 -1,164 -2,188 -1,558 38.62%
NP 33,254 -2,973 28,741 14,149 1,947 2,980 10,908 17.24%
-
NP to SH 21,144 -4,597 24,714 11,353 1,353 2,980 10,908 9.90%
-
Tax Rate 31.59% - 13.01% 15.64% 37.42% 42.34% 12.50% -
Total Cost 365,488 349,758 316,699 260,617 248,496 291,136 244,863 5.88%
-
Net Worth 406,720 366,665 388,851 365,651 360,800 344,477 344,958 2.37%
Dividend
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - 4,793 7,516 10,252 54,755 -
Div Payout % - - - 42.22% 555.56% 344.04% 501.97% -
Equity
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 406,720 366,665 388,851 365,651 360,800 344,477 344,958 2.37%
NOSH 136,943 136,815 136,919 136,948 136,666 136,697 136,888 0.00%
Ratio Analysis
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 8.34% -0.86% 8.32% 5.15% 0.78% 1.01% 4.26% -
ROE 5.20% -1.25% 6.36% 3.10% 0.38% 0.87% 3.16% -
Per Share
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 291.17 253.47 252.29 200.64 183.25 215.16 186.85 6.53%
EPS 15.44 -3.36 18.05 8.29 0.99 2.18 7.97 9.89%
DPS 0.00 0.00 0.00 3.50 5.50 7.50 40.00 -
NAPS 2.97 2.68 2.84 2.67 2.64 2.52 2.52 2.37%
Adjusted Per Share Value based on latest NOSH - 136,817
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 291.19 253.25 252.27 200.66 182.89 214.79 186.78 6.54%
EPS 15.44 -3.36 18.05 8.29 0.99 2.18 7.97 9.89%
DPS 0.00 0.00 0.00 3.50 5.49 7.49 39.99 -
NAPS 2.9702 2.6777 2.8397 2.6703 2.6348 2.5156 2.5192 2.37%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 31/01/11 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 2.62 1.60 1.85 1.56 1.85 1.85 2.20 -
P/RPS 0.90 0.63 0.73 0.78 1.01 0.86 1.18 -3.79%
P/EPS 16.97 -47.62 10.25 18.82 186.87 84.86 27.61 -6.71%
EY 5.89 -2.10 9.76 5.31 0.54 1.18 3.62 7.19%
DY 0.00 0.00 0.00 2.24 2.97 4.05 18.18 -
P/NAPS 0.88 0.60 0.65 0.58 0.70 0.73 0.87 0.16%
Price Multiplier on Announcement Date
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/11 14/04/09 01/04/08 29/03/07 29/03/06 31/03/05 30/03/04 -
Price 2.47 1.36 1.70 1.44 1.74 1.77 2.15 -
P/RPS 0.85 0.54 0.67 0.72 0.95 0.82 1.15 -4.22%
P/EPS 16.00 -40.48 9.42 17.37 175.76 81.19 26.98 -7.18%
EY 6.25 -2.47 10.62 5.76 0.57 1.23 3.71 7.72%
DY 0.00 0.00 0.00 2.43 3.16 4.24 18.60 -
P/NAPS 0.83 0.51 0.60 0.54 0.66 0.70 0.85 -0.33%

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