[SAB] QoQ TTM Result on 31-Jul-2007 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 57.31%
YoY- 3005.3%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 465,521 440,858 422,783 386,561 370,164 360,843 347,239 21.60%
PBT 43,857 41,725 43,632 34,730 25,458 16,400 7,275 231.59%
Tax -14,868 -9,335 -8,638 -8,145 -7,660 -3,307 -3,100 184.67%
NP 28,989 32,390 34,994 26,585 17,798 13,093 4,175 264.38%
-
NP to SH 23,187 27,986 31,291 23,010 14,627 10,717 2,098 396.89%
-
Tax Rate 33.90% 22.37% 19.80% 23.45% 30.09% 20.16% 42.61% -
Total Cost 436,532 408,468 387,789 359,976 352,366 347,750 343,064 17.44%
-
Net Worth 272,340 389,196 386,327 384,905 273,658 365,302 363,788 -17.56%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 10,893 8,209 8,209 8,209 8,209 4,798 12,321 -7.89%
Div Payout % 46.98% 29.34% 26.24% 35.68% 56.13% 44.78% 587.30% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 272,340 389,196 386,327 384,905 273,658 365,302 363,788 -17.56%
NOSH 136,170 137,041 136,995 136,977 136,829 136,817 136,762 -0.28%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.23% 7.35% 8.28% 6.88% 4.81% 3.63% 1.20% -
ROE 8.51% 7.19% 8.10% 5.98% 5.34% 2.93% 0.58% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 341.87 321.70 308.61 282.21 270.53 263.74 253.90 21.95%
EPS 17.03 20.42 22.84 16.80 10.69 7.83 1.53 399.25%
DPS 8.00 6.00 6.00 6.00 6.00 3.50 9.00 -7.55%
NAPS 2.00 2.84 2.82 2.81 2.00 2.67 2.66 -17.32%
Adjusted Per Share Value based on latest NOSH - 136,977
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 340.12 322.10 308.89 282.43 270.45 263.64 253.70 21.60%
EPS 16.94 20.45 22.86 16.81 10.69 7.83 1.53 397.48%
DPS 7.96 6.00 6.00 6.00 6.00 3.51 9.00 -7.86%
NAPS 1.9898 2.8436 2.8226 2.8122 1.9994 2.669 2.6579 -17.56%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.83 1.85 1.80 1.71 1.60 1.56 1.58 -
P/RPS 0.54 0.58 0.58 0.61 0.59 0.59 0.62 -8.80%
P/EPS 10.75 9.06 7.88 10.18 14.97 19.92 103.00 -77.86%
EY 9.30 11.04 12.69 9.82 6.68 5.02 0.97 351.93%
DY 4.37 3.24 3.33 3.51 3.75 2.24 5.70 -16.24%
P/NAPS 0.92 0.65 0.64 0.61 0.80 0.58 0.59 34.50%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 01/04/08 04/01/08 27/09/07 28/06/07 29/03/07 26/12/06 -
Price 1.67 1.70 1.98 1.50 1.54 1.44 1.54 -
P/RPS 0.49 0.53 0.64 0.53 0.57 0.55 0.61 -13.59%
P/EPS 9.81 8.32 8.67 8.93 14.41 18.38 100.39 -78.81%
EY 10.20 12.01 11.54 11.20 6.94 5.44 1.00 370.99%
DY 4.79 3.53 3.03 4.00 3.90 2.43 5.84 -12.38%
P/NAPS 0.84 0.60 0.70 0.53 0.77 0.54 0.58 28.03%

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