[SAB] YoY TTM 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- -147.66%
YoY- -121.88%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 588,455 520,800 514,191 466,847 440,858 360,843 331,000 8.66%
PBT 49,337 39,221 54,187 9,903 41,725 16,400 10,847 24.46%
Tax -11,687 -6,617 -16,933 -12,628 -9,335 -3,307 692 -
NP 37,650 32,604 37,254 -2,725 32,390 13,093 11,539 18.63%
-
NP to SH 27,423 25,611 22,362 -6,123 27,986 10,717 10,946 14.19%
-
Tax Rate 23.69% 16.87% 31.25% 127.52% 22.37% 20.16% -6.38% -
Total Cost 550,805 488,196 476,937 469,572 408,468 347,750 319,461 8.18%
-
Net Worth 436,833 422,978 406,707 367,073 389,196 365,302 361,090 2.78%
Dividend
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - 8,204 10,893 8,209 4,798 7,522 -
Div Payout % - - 36.69% 0.00% 29.34% 44.78% 68.73% -
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 436,833 422,978 406,707 367,073 389,196 365,302 361,090 2.78%
NOSH 136,934 136,934 136,938 136,967 137,041 136,817 136,776 0.01%
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 6.40% 6.26% 7.25% -0.58% 7.35% 3.63% 3.49% -
ROE 6.28% 6.05% 5.50% -1.67% 7.19% 2.93% 3.03% -
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 429.72 380.46 375.49 340.84 321.70 263.74 242.00 8.65%
EPS 20.03 18.71 16.33 -4.47 20.42 7.83 8.00 14.18%
DPS 0.00 0.00 6.00 8.00 6.00 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 429.74 380.33 375.50 340.93 321.95 263.52 241.72 8.66%
EPS 20.03 18.70 16.33 -4.47 20.44 7.83 7.99 14.20%
DPS 0.00 0.00 5.99 7.96 6.00 3.50 5.49 -
NAPS 3.1901 3.0889 2.9701 2.6807 2.8422 2.6677 2.637 2.78%
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 0.56 0.57 0.70 0.47 0.58 0.59 0.76 -4.31%
P/EPS 11.93 11.60 16.04 -35.79 9.06 19.92 23.12 -9.11%
EY 8.38 8.62 6.23 -2.79 11.04 5.02 4.33 10.01%
DY 0.00 0.00 2.29 5.00 3.24 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 0.56 0.60 0.66 0.40 0.53 0.55 0.72 -3.56%
P/EPS 11.98 12.19 15.13 -30.42 8.32 18.38 21.74 -8.25%
EY 8.34 8.21 6.61 -3.29 12.01 5.44 4.60 8.97%
DY 0.00 0.00 2.43 5.88 3.53 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