[SAB] QoQ TTM Result on 31-Jul-2010 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 88.27%
YoY- 178.77%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 CAGR
Revenue 501,373 514,191 373,279 362,727 344,630 337,686 432,856 13.48%
PBT 53,778 54,187 32,217 30,461 20,746 25,056 30,291 63.90%
Tax -12,827 -16,933 -8,695 -11,017 -7,982 -9,131 -10,470 19.09%
NP 40,951 37,254 23,522 19,444 12,764 15,925 19,821 86.76%
-
NP to SH 29,362 22,362 14,803 11,223 5,961 10,299 10,976 133.27%
-
Tax Rate 23.85% 31.25% 26.99% 36.17% 38.47% 36.44% 34.56% -
Total Cost 460,422 476,937 349,757 343,283 331,866 321,761 413,035 9.80%
-
Net Worth 419,062 406,707 406,756 394,434 374,671 398,036 373,415 10.43%
Dividend
31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 CAGR
Div - 8,204 8,204 8,204 8,204 - 6,777 -
Div Payout % - 36.69% 55.42% 73.10% 137.64% - 61.75% -
Equity
31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 CAGR
Net Worth 419,062 406,707 406,756 394,434 374,671 398,036 373,415 10.43%
NOSH 136,948 136,938 136,955 136,956 136,741 136,782 136,782 0.10%
Ratio Analysis
31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 CAGR
NP Margin 8.17% 7.25% 6.30% 5.36% 3.70% 4.72% 4.58% -
ROE 7.01% 5.50% 3.64% 2.85% 1.59% 2.59% 2.94% -
Per Share
31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 CAGR
RPS 366.10 375.49 272.56 264.85 252.03 246.88 316.46 13.36%
EPS 21.44 16.33 10.81 8.19 4.36 7.53 8.02 133.14%
DPS 0.00 6.00 6.00 6.00 6.00 0.00 5.00 -
NAPS 3.06 2.97 2.97 2.88 2.74 2.91 2.73 10.32%
Adjusted Per Share Value based on latest NOSH - 136,956
31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 CAGR
RPS 366.31 375.68 272.73 265.02 251.79 246.72 316.25 13.48%
EPS 21.45 16.34 10.82 8.20 4.36 7.52 8.02 133.23%
DPS 0.00 5.99 5.99 5.99 5.99 0.00 4.95 -
NAPS 3.0618 2.9715 2.9718 2.8818 2.7374 2.9081 2.7283 10.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 CAGR
Date 31/03/11 31/01/11 29/10/10 30/07/10 30/04/10 31/03/10 29/01/10 -
Price 2.47 2.62 2.83 1.68 1.26 1.26 1.26 -
P/RPS 0.67 0.70 1.04 0.63 0.50 0.51 0.40 55.89%
P/EPS 11.52 16.04 26.18 20.50 28.90 16.73 15.70 -23.39%
EY 8.68 6.23 3.82 4.88 3.46 5.98 6.37 30.52%
DY 0.00 2.29 2.12 3.57 4.76 0.00 3.97 -
P/NAPS 0.81 0.88 0.95 0.58 0.46 0.43 0.46 62.75%
Price Multiplier on Announcement Date
31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 31/01/10 CAGR
Date 30/05/11 25/03/11 - - - - 23/03/10 -
Price 2.55 2.47 0.00 0.00 0.00 0.00 1.26 -
P/RPS 0.70 0.66 0.00 0.00 0.00 0.00 0.40 61.88%
P/EPS 11.89 15.13 0.00 0.00 0.00 0.00 15.70 -21.28%
EY 8.41 6.61 0.00 0.00 0.00 0.00 6.37 27.01%
DY 0.00 2.43 0.00 0.00 0.00 0.00 3.97 -
P/NAPS 0.83 0.83 0.00 0.00 0.00 0.00 0.46 66.20%

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