[SAB] QoQ Annualized Quarter 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- -46.33%
YoY- -44.35%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 453,135 0 337,686 439,278 434,020 441,955 462,380 -1.61%
PBT 30,635 0 25,056 23,742 39,556 4,321 -1,221 -
Tax -10,711 0 -9,131 -6,754 -10,916 -3,397 -2,742 199.05%
NP 19,924 0 15,925 16,988 28,640 924 -3,964 -
-
NP to SH 11,516 0 10,299 11,926 22,220 -3,919 -6,129 -
-
Tax Rate 34.96% - 36.44% 28.45% 27.60% 78.62% - -
Total Cost 433,211 0 321,761 422,290 405,380 441,031 466,344 -5.75%
-
Net Worth 375,194 398,538 373,886 382,454 376,262 368,225 366,665 1.86%
Dividend
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 8,215 - - - - 6,844 - -
Div Payout % 71.34% - - - - 0.00% - -
Equity
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 375,194 398,538 373,886 382,454 376,262 368,225 366,665 1.86%
NOSH 136,932 136,954 136,954 137,080 136,822 136,886 136,815 0.06%
Ratio Analysis
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 4.40% 0.00% 4.72% 3.87% 6.60% 0.21% -0.86% -
ROE 3.07% 0.00% 2.75% 3.12% 5.91% -1.06% -1.67% -
Per Share
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 330.92 0.00 246.57 320.45 317.21 322.86 337.96 -1.67%
EPS 8.41 0.00 7.52 8.70 16.24 -2.86 -4.48 -
DPS 6.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.74 2.91 2.73 2.79 2.75 2.69 2.68 1.79%
Adjusted Per Share Value based on latest NOSH - 135,999
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 331.07 0.00 246.72 320.95 317.10 322.90 337.82 -1.60%
EPS 8.41 0.00 7.52 8.71 16.23 -2.86 -4.48 -
DPS 6.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.7412 2.9118 2.7317 2.7943 2.749 2.6903 2.6789 1.86%
Price Multiplier on Financial Quarter End Date
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/04/10 31/03/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.26 1.26 1.26 1.31 1.31 1.45 1.60 -
P/RPS 0.38 0.00 0.51 0.41 0.41 0.45 0.47 -15.70%
P/EPS 14.98 0.00 16.76 15.06 8.07 -50.65 -35.71 -
EY 6.67 0.00 5.97 6.64 12.40 -1.97 -2.80 -
DY 4.76 0.00 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.46 0.43 0.46 0.47 0.48 0.54 0.60 -19.23%
Price Multiplier on Announcement Date
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/06/10 - 23/03/10 20/11/09 28/09/09 30/06/09 14/04/09 -
Price 1.26 0.00 1.26 1.26 1.31 1.45 1.36 -
P/RPS 0.38 0.00 0.51 0.39 0.41 0.45 0.40 -4.03%
P/EPS 14.98 0.00 16.76 14.48 8.07 -50.65 -30.36 -
EY 6.67 0.00 5.97 6.90 12.40 -1.97 -3.29 -
DY 4.76 0.00 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.46 0.00 0.46 0.45 0.48 0.54 0.51 -7.96%

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