[SAB] QoQ TTM Result on 31-Oct-2006 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
26-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 364.9%
YoY- -85.28%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 386,561 370,164 360,843 347,239 348,686 336,136 331,000 10.93%
PBT 34,730 25,458 16,400 7,275 2,788 2,740 10,847 117.69%
Tax -8,145 -7,660 -3,307 -3,100 -2,564 -1,850 692 -
NP 26,585 17,798 13,093 4,175 224 890 11,539 74.70%
-
NP to SH 23,010 14,627 10,717 2,098 -792 715 10,946 64.32%
-
Tax Rate 23.45% 30.09% 20.16% 42.61% 91.97% 67.52% -6.38% -
Total Cost 359,976 352,366 347,750 343,064 348,462 335,246 319,461 8.30%
-
Net Worth 384,905 273,658 365,302 363,788 360,248 360,595 361,090 4.36%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 8,209 8,209 4,798 12,321 12,321 12,321 7,522 6.01%
Div Payout % 35.68% 56.13% 44.78% 587.30% 0.00% 1,723.29% 68.73% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 384,905 273,658 365,302 363,788 360,248 360,595 361,090 4.36%
NOSH 136,977 136,829 136,817 136,762 136,976 137,108 136,776 0.09%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 6.88% 4.81% 3.63% 1.20% 0.06% 0.26% 3.49% -
ROE 5.98% 5.34% 2.93% 0.58% -0.22% 0.20% 3.03% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 282.21 270.53 263.74 253.90 254.56 245.16 242.00 10.82%
EPS 16.80 10.69 7.83 1.53 -0.58 0.52 8.00 64.21%
DPS 6.00 6.00 3.50 9.00 9.00 9.00 5.50 5.98%
NAPS 2.81 2.00 2.67 2.66 2.63 2.63 2.64 4.26%
Adjusted Per Share Value based on latest NOSH - 136,762
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 282.43 270.45 263.64 253.70 254.76 245.59 241.84 10.92%
EPS 16.81 10.69 7.83 1.53 -0.58 0.52 8.00 64.27%
DPS 6.00 6.00 3.51 9.00 9.00 9.00 5.50 5.98%
NAPS 2.8122 1.9994 2.669 2.6579 2.6321 2.6346 2.6382 4.36%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.71 1.60 1.56 1.58 1.63 1.75 1.85 -
P/RPS 0.61 0.59 0.59 0.62 0.64 0.71 0.76 -13.66%
P/EPS 10.18 14.97 19.92 103.00 -281.91 335.58 23.12 -42.20%
EY 9.82 6.68 5.02 0.97 -0.35 0.30 4.33 72.87%
DY 3.51 3.75 2.24 5.70 5.52 5.14 2.97 11.81%
P/NAPS 0.61 0.80 0.58 0.59 0.62 0.67 0.70 -8.78%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 28/06/07 29/03/07 26/12/06 29/09/06 29/06/06 29/03/06 -
Price 1.50 1.54 1.44 1.54 1.57 1.68 1.74 -
P/RPS 0.53 0.57 0.55 0.61 0.62 0.69 0.72 -18.51%
P/EPS 8.93 14.41 18.38 100.39 -271.53 322.16 21.74 -44.83%
EY 11.20 6.94 5.44 1.00 -0.37 0.31 4.60 81.27%
DY 4.00 3.90 2.43 5.84 5.73 5.36 3.16 17.06%
P/NAPS 0.53 0.77 0.54 0.58 0.60 0.64 0.66 -13.63%

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