[SAB] QoQ TTM Result on 31-Oct-2007 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
04-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 35.99%
YoY- 1391.47%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 502,090 465,521 440,858 422,783 386,561 370,164 360,843 24.66%
PBT 55,374 43,857 41,725 43,632 34,730 25,458 16,400 125.23%
Tax -18,418 -14,868 -9,335 -8,638 -8,145 -7,660 -3,307 214.52%
NP 36,956 28,989 32,390 34,994 26,585 17,798 13,093 99.85%
-
NP to SH 30,099 23,187 27,986 31,291 23,010 14,627 10,717 99.18%
-
Tax Rate 33.26% 33.90% 22.37% 19.80% 23.45% 30.09% 20.16% -
Total Cost 465,134 436,532 408,468 387,789 359,976 352,366 347,750 21.41%
-
Net Worth 399,838 272,340 389,196 386,327 384,905 273,658 365,302 6.21%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 10,893 10,893 8,209 8,209 8,209 8,209 4,798 72.82%
Div Payout % 36.19% 46.98% 29.34% 26.24% 35.68% 56.13% 44.78% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 399,838 272,340 389,196 386,327 384,905 273,658 365,302 6.21%
NOSH 136,931 136,170 137,041 136,995 136,977 136,829 136,817 0.05%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 7.36% 6.23% 7.35% 8.28% 6.88% 4.81% 3.63% -
ROE 7.53% 8.51% 7.19% 8.10% 5.98% 5.34% 2.93% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 366.67 341.87 321.70 308.61 282.21 270.53 263.74 24.59%
EPS 21.98 17.03 20.42 22.84 16.80 10.69 7.83 99.12%
DPS 8.00 8.00 6.00 6.00 6.00 6.00 3.50 73.60%
NAPS 2.92 2.00 2.84 2.82 2.81 2.00 2.67 6.15%
Adjusted Per Share Value based on latest NOSH - 136,995
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 366.84 340.12 322.10 308.89 282.43 270.45 263.64 24.66%
EPS 21.99 16.94 20.45 22.86 16.81 10.69 7.83 99.18%
DPS 7.96 7.96 6.00 6.00 6.00 6.00 3.51 72.69%
NAPS 2.9213 1.9898 2.8436 2.8226 2.8122 1.9994 2.669 6.21%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.73 1.83 1.85 1.80 1.71 1.60 1.56 -
P/RPS 0.47 0.54 0.58 0.58 0.61 0.59 0.59 -14.07%
P/EPS 7.87 10.75 9.06 7.88 10.18 14.97 19.92 -46.18%
EY 12.71 9.30 11.04 12.69 9.82 6.68 5.02 85.86%
DY 4.62 4.37 3.24 3.33 3.51 3.75 2.24 62.10%
P/NAPS 0.59 0.92 0.65 0.64 0.61 0.80 0.58 1.14%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 30/09/08 30/06/08 01/04/08 04/01/08 27/09/07 28/06/07 29/03/07 -
Price 1.69 1.67 1.70 1.98 1.50 1.54 1.44 -
P/RPS 0.46 0.49 0.53 0.64 0.53 0.57 0.55 -11.24%
P/EPS 7.69 9.81 8.32 8.67 8.93 14.41 18.38 -44.08%
EY 13.01 10.20 12.01 11.54 11.20 6.94 5.44 78.92%
DY 4.73 4.79 3.53 3.03 4.00 3.90 2.43 55.95%
P/NAPS 0.58 0.84 0.60 0.70 0.53 0.77 0.54 4.88%

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