[SAB] YoY Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
14-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -142.9%
YoY- -118.6%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 445,920 418,169 398,742 346,785 345,440 274,766 250,443 8.69%
PBT 42,488 34,051 48,607 -916 33,038 16,772 3,111 45.90%
Tax -7,520 -9,143 -15,353 -2,057 -4,297 -2,623 -1,164 30.94%
NP 34,968 24,908 33,254 -2,973 28,741 14,149 1,947 51.79%
-
NP to SH 27,999 18,768 21,144 -4,597 24,714 11,353 1,353 54.93%
-
Tax Rate 17.70% 26.85% 31.59% - 13.01% 15.64% 37.42% -
Total Cost 410,952 393,261 365,488 349,758 316,699 260,617 248,496 7.53%
-
Net Worth 436,757 423,126 406,720 366,665 388,851 365,651 360,800 2.79%
Dividend
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - 4,793 7,516 -
Div Payout % - - - - - 42.22% 555.56% -
Equity
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 436,757 423,126 406,720 366,665 388,851 365,651 360,800 2.79%
NOSH 136,934 136,934 136,943 136,815 136,919 136,948 136,666 0.02%
Ratio Analysis
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 7.84% 5.96% 8.34% -0.86% 8.32% 5.15% 0.78% -
ROE 6.41% 4.44% 5.20% -1.25% 6.36% 3.10% 0.38% -
Per Share
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 325.69 305.38 291.17 253.47 252.29 200.64 183.25 8.66%
EPS 20.45 13.71 15.44 -3.36 18.05 8.29 0.99 54.88%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 5.50 -
NAPS 3.19 3.09 2.97 2.68 2.84 2.67 2.64 2.77%
Adjusted Per Share Value based on latest NOSH - 136,967
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 325.69 305.38 291.19 253.25 252.27 200.66 182.89 8.69%
EPS 20.45 13.71 15.44 -3.36 18.05 8.29 0.99 54.88%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 5.49 -
NAPS 3.19 3.09 2.9702 2.6777 2.8397 2.6703 2.6348 2.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/12/12 30/12/11 31/01/11 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 2.39 2.17 2.62 1.60 1.85 1.56 1.85 -
P/RPS 0.73 0.71 0.90 0.63 0.73 0.78 1.01 -4.58%
P/EPS 11.69 15.83 16.97 -47.62 10.25 18.82 186.87 -33.00%
EY 8.56 6.32 5.89 -2.10 9.76 5.31 0.54 49.07%
DY 0.00 0.00 0.00 0.00 0.00 2.24 2.97 -
P/NAPS 0.75 0.70 0.88 0.60 0.65 0.58 0.70 1.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 27/02/13 28/02/12 25/03/11 14/04/09 01/04/08 29/03/07 29/03/06 -
Price 2.40 2.28 2.47 1.36 1.70 1.44 1.74 -
P/RPS 0.74 0.75 0.85 0.54 0.67 0.72 0.95 -3.54%
P/EPS 11.74 16.64 16.00 -40.48 9.42 17.37 175.76 -32.36%
EY 8.52 6.01 6.25 -2.47 10.62 5.76 0.57 47.81%
DY 0.00 0.00 0.00 0.00 0.00 2.43 3.16 -
P/NAPS 0.75 0.74 0.83 0.51 0.60 0.54 0.66 1.86%

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