[SAAG] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 16.42%
YoY- 288.88%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 645,696 270,840 217,869 198,820 189,980 212,540 205,097 114.95%
PBT 43,484 24,038 17,074 19,068 20,192 9,606 6,321 262.13%
Tax -6,280 -6,069 -3,620 -3,650 -7,748 -2,608 -666 346.94%
NP 37,204 17,969 13,454 15,418 12,444 6,998 5,654 251.55%
-
NP to SH 28,224 13,399 8,749 10,422 8,952 3,118 2,705 378.17%
-
Tax Rate 14.44% 25.25% 21.20% 19.14% 38.37% 27.15% 10.54% -
Total Cost 608,492 252,871 204,414 183,402 177,536 205,542 199,442 110.50%
-
Net Worth 97,626 52,342 51,294 50,429 73,844 69,111 63,818 32.79%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,198 - - - - - - -
Div Payout % 21.96% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 97,626 52,342 51,294 50,429 73,844 69,111 63,818 32.79%
NOSH 51,654 29,909 31,277 31,716 47,641 44,019 44,013 11.27%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.76% 6.63% 6.18% 7.75% 6.55% 3.29% 2.76% -
ROE 28.91% 25.60% 17.06% 20.67% 12.12% 4.51% 4.24% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,250.03 905.52 696.57 626.87 398.77 482.83 465.99 93.17%
EPS 54.64 27.51 27.97 32.86 27.84 7.09 6.16 329.07%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.75 1.64 1.59 1.55 1.57 1.45 19.34%
Adjusted Per Share Value based on latest NOSH - 31,671
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 29.74 12.48 10.04 9.16 8.75 9.79 9.45 114.90%
EPS 1.30 0.62 0.40 0.48 0.41 0.14 0.12 390.31%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0241 0.0236 0.0232 0.034 0.0318 0.0294 32.84%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.41 0.16 0.12 0.12 0.12 0.08 0.09 -
P/RPS 0.03 0.02 0.02 0.02 0.03 0.02 0.02 31.06%
P/EPS 0.75 0.36 0.43 0.37 0.64 1.13 1.46 -35.88%
EY 133.27 279.99 233.11 273.83 156.59 88.54 68.30 56.21%
DY 29.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.09 0.07 0.08 0.08 0.05 0.06 137.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 22/11/06 21/08/06 09/06/06 27/02/06 29/11/05 -
Price 0.62 0.24 0.18 0.14 0.10 0.09 0.08 -
P/RPS 0.05 0.03 0.03 0.02 0.03 0.02 0.02 84.30%
P/EPS 1.13 0.54 0.64 0.43 0.53 1.27 1.30 -8.92%
EY 88.13 186.66 155.41 234.71 187.90 78.70 76.83 9.58%
DY 19.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.14 0.11 0.09 0.06 0.06 0.06 211.90%

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