[SAB] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
26-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 272.75%
YoY- 45.98%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 441,244 370,164 366,354 365,832 375,656 336,519 333,924 20.47%
PBT 45,640 25,457 22,362 15,606 8,552 2,045 4,148 396.87%
Tax -4,972 -7,659 -3,497 -3,336 -3,032 -1,849 -1,552 117.78%
NP 40,668 17,798 18,865 12,270 5,520 196 2,596 529.24%
-
NP to SH 35,888 14,110 15,137 8,782 2,356 209 1,804 638.22%
-
Tax Rate 10.89% 30.09% 15.64% 21.38% 35.45% 90.42% 37.42% -
Total Cost 400,576 352,366 347,489 353,562 370,136 336,323 331,328 13.52%
-
Net Worth 384,905 368,327 365,651 363,864 360,248 351,762 360,799 4.41%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 8,215 6,390 - - 4,681 10,022 -
Div Payout % - 58.22% 42.22% - - 2,239.83% 555.56% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 384,905 368,327 365,651 363,864 360,248 351,762 360,799 4.41%
NOSH 136,977 136,924 136,948 136,791 136,976 133,750 136,666 0.15%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 9.22% 4.81% 5.15% 3.35% 1.47% 0.06% 0.78% -
ROE 9.32% 3.83% 4.14% 2.41% 0.65% 0.06% 0.50% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 322.13 270.34 267.51 267.44 274.25 251.60 244.33 20.29%
EPS 26.20 10.30 11.05 6.42 1.72 0.15 1.32 637.10%
DPS 0.00 6.00 4.67 0.00 0.00 3.50 7.33 -
NAPS 2.81 2.69 2.67 2.66 2.63 2.63 2.64 4.26%
Adjusted Per Share Value based on latest NOSH - 136,762
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 322.23 270.32 267.54 267.16 274.33 245.75 243.86 20.47%
EPS 26.21 10.30 11.05 6.41 1.72 0.15 1.32 637.29%
DPS 0.00 6.00 4.67 0.00 0.00 3.42 7.32 -
NAPS 2.8109 2.6898 2.6703 2.6572 2.6308 2.5688 2.6348 4.41%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.71 1.60 1.56 1.58 1.63 1.75 1.85 -
P/RPS 0.53 0.59 0.58 0.59 0.59 0.70 0.76 -21.41%
P/EPS 6.53 15.53 14.11 24.61 94.77 1,119.92 140.15 -87.12%
EY 15.32 6.44 7.09 4.06 1.06 0.09 0.71 679.42%
DY 0.00 3.75 2.99 0.00 0.00 2.00 3.96 -
P/NAPS 0.61 0.59 0.58 0.59 0.62 0.67 0.70 -8.78%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 28/06/07 29/03/07 26/12/06 29/09/06 29/06/06 29/03/06 -
Price 1.50 1.54 1.44 1.54 1.57 1.68 1.74 -
P/RPS 0.47 0.57 0.54 0.58 0.57 0.67 0.71 -24.10%
P/EPS 5.73 14.94 13.03 23.99 91.28 1,075.12 131.82 -87.70%
EY 17.47 6.69 7.68 4.17 1.10 0.09 0.76 713.10%
DY 0.00 3.90 3.24 0.00 0.00 2.08 4.21 -
P/NAPS 0.53 0.57 0.54 0.58 0.60 0.64 0.66 -13.63%

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