[SAB] QoQ TTM Result on 31-Jan-2011 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 51.06%
YoY- 103.74%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 524,949 504,576 501,373 514,191 373,279 362,727 344,630 34.51%
PBT 43,997 46,429 53,778 54,187 32,217 30,461 20,746 69.84%
Tax -9,979 -10,371 -12,827 -16,933 -8,695 -11,017 -7,982 17.03%
NP 34,018 36,058 40,951 37,254 23,522 19,444 12,764 99.51%
-
NP to SH 23,191 24,636 29,362 22,362 14,803 11,223 5,961 160.45%
-
Tax Rate 22.68% 22.34% 23.85% 31.25% 26.99% 36.17% 38.47% -
Total Cost 490,931 468,518 460,422 476,937 349,757 343,283 331,866 31.77%
-
Net Worth 421,367 456,950 419,062 406,707 406,756 394,434 374,671 8.62%
Dividend
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - 8,204 8,204 8,204 8,204 -
Div Payout % - - - 36.69% 55.42% 73.10% 137.64% -
Equity
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 421,367 456,950 419,062 406,707 406,756 394,434 374,671 8.62%
NOSH 136,807 136,811 136,948 136,938 136,955 136,956 136,741 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 6.48% 7.15% 8.17% 7.25% 6.30% 5.36% 3.70% -
ROE 5.50% 5.39% 7.01% 5.50% 3.64% 2.85% 1.59% -
Per Share
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 383.71 368.81 366.10 375.49 272.56 264.85 252.03 34.47%
EPS 16.95 18.01 21.44 16.33 10.81 8.19 4.36 160.32%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 6.00 -
NAPS 3.08 3.34 3.06 2.97 2.97 2.88 2.74 8.59%
Adjusted Per Share Value based on latest NOSH - 136,938
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 383.54 368.65 366.31 375.68 272.73 265.02 251.79 34.52%
EPS 16.94 18.00 21.45 16.34 10.82 8.20 4.36 160.21%
DPS 0.00 0.00 0.00 5.99 5.99 5.99 5.99 -
NAPS 3.0786 3.3386 3.0618 2.9715 2.9718 2.8818 2.7374 8.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 30/09/11 30/06/11 31/03/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 2.04 2.53 2.47 2.62 2.83 1.68 1.26 -
P/RPS 0.53 0.69 0.67 0.70 1.04 0.63 0.50 4.19%
P/EPS 12.03 14.05 11.52 16.04 26.18 20.50 28.90 -46.07%
EY 8.31 7.12 8.68 6.23 3.82 4.88 3.46 85.40%
DY 0.00 0.00 0.00 2.29 2.12 3.57 4.76 -
P/NAPS 0.66 0.76 0.81 0.88 0.95 0.58 0.46 28.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 29/11/11 25/08/11 30/05/11 25/03/11 - - - -
Price 2.15 2.20 2.55 2.47 0.00 0.00 0.00 -
P/RPS 0.56 0.60 0.70 0.66 0.00 0.00 0.00 -
P/EPS 12.68 12.22 11.89 15.13 0.00 0.00 0.00 -
EY 7.88 8.19 8.41 6.61 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.83 0.83 0.00 0.00 0.00 -

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