[SAB] YoY TTM 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- 39.14%
YoY- -167.5%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 584,224 524,949 373,279 389,160 502,421 422,783 347,239 9.18%
PBT 50,087 43,997 32,217 910 33,161 43,632 7,275 38.52%
Tax -13,772 -9,979 -8,695 -3,633 -15,363 -8,638 -3,100 28.64%
NP 36,315 34,018 23,522 -2,723 17,798 34,994 4,175 44.10%
-
NP to SH 26,311 23,191 14,803 -8,672 12,848 31,291 2,098 53.28%
-
Tax Rate 27.50% 22.68% 26.99% 399.23% 46.33% 19.80% 42.61% -
Total Cost 547,909 490,931 349,757 391,883 484,623 387,789 343,064 8.22%
-
Net Worth 434,080 421,367 406,756 379,439 392,055 386,327 363,788 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 - - 8,204 6,777 10,893 8,209 12,321 -
Div Payout % - - 55.42% 0.00% 84.79% 26.24% 587.30% -
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 434,080 421,367 406,756 379,439 392,055 386,327 363,788 3.02%
NOSH 136,934 136,807 136,955 135,999 137,082 136,995 136,762 0.02%
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 6.22% 6.48% 6.30% -0.70% 3.54% 8.28% 1.20% -
ROE 6.06% 5.50% 3.64% -2.29% 3.28% 8.10% 0.58% -
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 426.65 383.71 272.56 286.15 366.51 308.61 253.90 9.16%
EPS 19.21 16.95 10.81 -6.38 9.37 22.84 1.53 53.31%
DPS 0.00 0.00 6.00 5.00 8.00 6.00 9.00 -
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 426.65 383.36 272.60 284.20 366.91 308.75 253.58 9.18%
EPS 19.21 16.94 10.81 -6.33 9.38 22.85 1.53 53.31%
DPS 0.00 0.00 5.99 4.95 7.96 6.00 9.00 -
NAPS 3.17 3.0772 2.9705 2.771 2.8631 2.8213 2.6567 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 0.55 0.53 1.04 0.46 0.43 0.58 0.62 -2.00%
P/EPS 12.23 12.03 26.18 -20.54 16.64 7.88 103.00 -30.22%
EY 8.18 8.31 3.82 -4.87 6.01 12.69 0.97 43.35%
DY 0.00 0.00 2.12 3.82 5.13 3.33 5.70 -
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 - 20/11/09 26/12/08 04/01/08 26/12/06 -
Price 2.35 2.15 0.00 1.26 1.60 1.98 1.54 -
P/RPS 0.55 0.56 0.00 0.44 0.44 0.64 0.61 -1.73%
P/EPS 12.23 12.68 0.00 -19.76 17.07 8.67 100.39 -29.92%
EY 8.18 7.88 0.00 -5.06 5.86 11.54 1.00 42.61%
DY 0.00 0.00 0.00 3.97 5.00 3.03 5.84 -
P/NAPS 0.74 0.70 0.00 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