[SAB] QoQ TTM Result on 30-Apr-2009 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 36.0%
YoY- -116.9%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 432,856 389,160 403,581 441,956 466,847 502,421 502,090 -9.39%
PBT 30,291 910 -8,718 4,320 9,903 33,161 55,374 -33.03%
Tax -10,470 -3,633 -1,333 -3,397 -12,628 -15,363 -18,418 -31.30%
NP 19,821 -2,723 -10,051 923 -2,725 17,798 36,956 -33.91%
-
NP to SH 10,976 -8,672 -14,248 -3,919 -6,123 12,848 30,099 -48.86%
-
Tax Rate 34.56% 399.23% - 78.63% 127.52% 46.33% 33.26% -
Total Cost 413,035 391,883 413,632 441,033 469,572 484,623 465,134 -7.59%
-
Net Worth 373,415 379,439 376,262 271,111 367,073 392,055 399,838 -4.44%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 6,777 6,777 6,777 6,777 10,893 10,893 10,893 -27.05%
Div Payout % 61.75% 0.00% 0.00% 0.00% 0.00% 84.79% 36.19% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 373,415 379,439 376,262 271,111 367,073 392,055 399,838 -4.44%
NOSH 136,782 135,999 136,822 135,555 136,967 137,082 136,931 -0.07%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 4.58% -0.70% -2.49% 0.21% -0.58% 3.54% 7.36% -
ROE 2.94% -2.29% -3.79% -1.45% -1.67% 3.28% 7.53% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 316.46 286.15 294.97 326.03 340.84 366.51 366.67 -9.32%
EPS 8.02 -6.38 -10.41 -2.89 -4.47 9.37 21.98 -48.84%
DPS 5.00 5.00 5.00 5.00 8.00 8.00 8.00 -26.83%
NAPS 2.73 2.79 2.75 2.00 2.68 2.86 2.92 -4.37%
Adjusted Per Share Value based on latest NOSH - 135,555
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 316.25 284.33 294.86 322.90 341.09 367.08 366.84 -9.39%
EPS 8.02 -6.34 -10.41 -2.86 -4.47 9.39 21.99 -48.85%
DPS 4.95 4.95 4.95 4.95 7.96 7.96 7.96 -27.08%
NAPS 2.7283 2.7723 2.749 1.9808 2.6819 2.8644 2.9213 -4.44%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.26 1.31 1.31 1.45 1.60 1.56 1.73 -
P/RPS 0.40 0.46 0.44 0.44 0.47 0.43 0.47 -10.16%
P/EPS 15.70 -20.54 -12.58 -50.15 -35.79 16.64 7.87 58.27%
EY 6.37 -4.87 -7.95 -1.99 -2.79 6.01 12.71 -36.82%
DY 3.97 3.82 3.82 3.45 5.00 5.13 4.62 -9.58%
P/NAPS 0.46 0.47 0.48 0.73 0.60 0.55 0.59 -15.25%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 23/03/10 20/11/09 28/09/09 30/06/09 14/04/09 26/12/08 30/09/08 -
Price 1.26 1.26 1.31 1.45 1.36 1.60 1.69 -
P/RPS 0.40 0.44 0.44 0.44 0.40 0.44 0.46 -8.87%
P/EPS 15.70 -19.76 -12.58 -50.15 -30.42 17.07 7.69 60.72%
EY 6.37 -5.06 -7.95 -1.99 -3.29 5.86 13.01 -37.79%
DY 3.97 3.97 3.82 3.45 5.88 5.00 4.73 -10.99%
P/NAPS 0.46 0.45 0.48 0.73 0.51 0.56 0.58 -14.28%

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