[SAB] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
04-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 17.34%
YoY- 379.5%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 587,520 465,501 460,586 471,070 441,244 370,164 366,354 37.04%
PBT 91,708 43,856 44,050 51,954 45,640 25,457 22,362 156.43%
Tax -19,172 -14,867 -5,729 -5,292 -4,972 -7,659 -3,497 211.24%
NP 72,536 28,989 38,321 46,662 40,668 17,798 18,865 145.63%
-
NP to SH 63,536 23,187 32,952 42,110 35,888 14,110 15,137 160.43%
-
Tax Rate 20.91% 33.90% 13.01% 10.19% 10.89% 30.09% 15.64% -
Total Cost 514,984 436,512 422,265 424,408 400,576 352,366 347,489 30.01%
-
Net Worth 399,838 383,321 388,851 386,053 384,905 368,327 365,651 6.14%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 10,952 - - - 8,215 6,390 -
Div Payout % - 47.23% - - - 58.22% 42.22% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 399,838 383,321 388,851 386,053 384,905 368,327 365,651 6.14%
NOSH 136,931 136,900 136,919 136,898 136,977 136,924 136,948 -0.00%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 12.35% 6.23% 8.32% 9.91% 9.22% 4.81% 5.15% -
ROE 15.89% 6.05% 8.47% 10.91% 9.32% 3.83% 4.14% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 429.06 340.03 336.39 344.10 322.13 270.34 267.51 37.05%
EPS 46.40 16.93 24.07 30.76 26.20 10.30 11.05 160.50%
DPS 0.00 8.00 0.00 0.00 0.00 6.00 4.67 -
NAPS 2.92 2.80 2.84 2.82 2.81 2.69 2.67 6.15%
Adjusted Per Share Value based on latest NOSH - 136,995
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 429.25 340.10 336.51 344.17 322.38 270.45 267.67 37.04%
EPS 46.42 16.94 24.08 30.77 26.22 10.31 11.06 160.42%
DPS 0.00 8.00 0.00 0.00 0.00 6.00 4.67 -
NAPS 2.9213 2.8006 2.841 2.8206 2.8122 2.6911 2.6715 6.14%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.73 1.83 1.85 1.80 1.71 1.60 1.56 -
P/RPS 0.40 0.54 0.55 0.52 0.53 0.59 0.58 -21.95%
P/EPS 3.73 10.80 7.69 5.85 6.53 15.53 14.11 -58.84%
EY 26.82 9.26 13.01 17.09 15.32 6.44 7.09 142.97%
DY 0.00 4.37 0.00 0.00 0.00 3.75 2.99 -
P/NAPS 0.59 0.65 0.65 0.64 0.61 0.59 0.58 1.14%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 30/09/08 30/06/08 01/04/08 04/01/08 27/09/07 28/06/07 29/03/07 -
Price 1.69 1.67 1.70 1.98 1.50 1.54 1.44 -
P/RPS 0.39 0.49 0.51 0.58 0.47 0.57 0.54 -19.51%
P/EPS 3.64 9.86 7.06 6.44 5.73 14.94 13.03 -57.29%
EY 27.46 10.14 14.16 15.54 17.47 6.69 7.68 134.00%
DY 0.00 4.79 0.00 0.00 0.00 3.90 3.24 -
P/NAPS 0.58 0.60 0.60 0.70 0.53 0.57 0.54 4.88%

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