[SAAG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.9%
YoY- 109.21%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 282,909 177,608 99,772 495,959 350,092 252,431 161,424 45.21%
PBT 43,811 31,448 18,457 42,937 33,277 23,234 10,871 152.60%
Tax -5,393 -5,944 -4,810 -9,884 -4,789 -3,631 -1,570 127.14%
NP 38,418 25,504 13,647 33,053 28,488 19,603 9,301 156.77%
-
NP to SH 28,825 20,765 10,461 28,032 22,809 15,044 7,056 154.89%
-
Tax Rate 12.31% 18.90% 26.06% 23.02% 14.39% 15.63% 14.44% -
Total Cost 244,491 152,104 86,125 462,906 321,604 232,828 152,123 37.08%
-
Net Worth 166,654 123,327 147,329 12,625 122,359 115,219 97,626 42.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,869 - - 1,549 -
Div Payout % - - - 10.24% - - 21.96% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 166,654 123,327 147,329 12,625 122,359 115,219 97,626 42.69%
NOSH 617,237 61,654 61,644 57,387 55,618 54,606 51,654 420.31%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.58% 14.36% 13.68% 6.66% 8.14% 7.77% 5.76% -
ROE 17.30% 16.84% 7.10% 222.03% 18.64% 13.06% 7.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.83 288.03 161.85 864.24 629.46 462.28 312.51 -72.09%
EPS 4.67 3.37 16.97 4.86 41.01 27.55 13.66 -51.01%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 3.00 -
NAPS 0.27 2.00 2.39 0.22 2.20 2.11 1.89 -72.57%
Adjusted Per Share Value based on latest NOSH - 57,408
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.03 8.18 4.60 22.84 16.13 11.63 7.44 45.14%
EPS 1.33 0.96 0.48 1.29 1.05 0.69 0.33 152.61%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.07 -
NAPS 0.0768 0.0568 0.0679 0.0058 0.0564 0.0531 0.045 42.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.31 0.39 0.44 0.57 0.67 0.78 0.41 -
P/RPS 0.68 0.14 0.27 0.07 0.11 0.17 0.13 200.42%
P/EPS 6.64 1.16 2.59 1.17 1.63 2.83 3.00 69.59%
EY 15.06 86.35 38.57 85.70 61.21 35.32 33.32 -41.01%
DY 0.00 0.00 0.00 8.77 0.00 0.00 7.32 -
P/NAPS 1.15 0.20 0.18 2.59 0.30 0.37 0.22 200.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 25/08/08 26/05/08 27/02/08 20/11/07 16/08/07 30/05/07 -
Price 0.20 0.42 0.40 0.49 0.55 0.57 0.62 -
P/RPS 0.44 0.15 0.25 0.06 0.09 0.12 0.20 68.91%
P/EPS 4.28 1.25 2.36 1.00 1.34 2.07 4.54 -3.84%
EY 23.35 80.18 42.43 99.69 74.56 48.33 22.03 3.94%
DY 0.00 0.00 0.00 10.20 0.00 0.00 4.84 -
P/NAPS 0.74 0.21 0.17 2.23 0.25 0.27 0.33 71.06%

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