[SAB] QoQ TTM Result on 31-Oct-2009 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 39.14%
YoY- -167.5%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 344,630 337,686 432,856 389,160 403,581 441,956 466,847 -21.65%
PBT 20,746 25,056 30,291 910 -8,718 4,320 9,903 81.22%
Tax -7,982 -9,131 -10,470 -3,633 -1,333 -3,397 -12,628 -30.84%
NP 12,764 15,925 19,821 -2,723 -10,051 923 -2,725 -
-
NP to SH 5,961 10,299 10,976 -8,672 -14,248 -3,919 -6,123 -
-
Tax Rate 38.47% 36.44% 34.56% 399.23% - 78.63% 127.52% -
Total Cost 331,866 321,761 413,035 391,883 413,632 441,033 469,572 -24.34%
-
Net Worth 374,671 398,036 373,415 379,439 376,262 271,111 367,073 1.66%
Dividend
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 8,204 - 6,777 6,777 6,777 6,777 10,893 -20.38%
Div Payout % 137.64% - 61.75% 0.00% 0.00% 0.00% 0.00% -
Equity
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 374,671 398,036 373,415 379,439 376,262 271,111 367,073 1.66%
NOSH 136,741 136,782 136,782 135,999 136,822 135,555 136,967 -0.13%
Ratio Analysis
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 3.70% 4.72% 4.58% -0.70% -2.49% 0.21% -0.58% -
ROE 1.59% 2.59% 2.94% -2.29% -3.79% -1.45% -1.67% -
Per Share
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 252.03 246.88 316.46 286.15 294.97 326.03 340.84 -21.54%
EPS 4.36 7.53 8.02 -6.38 -10.41 -2.89 -4.47 -
DPS 6.00 0.00 5.00 5.00 5.00 5.00 8.00 -20.64%
NAPS 2.74 2.91 2.73 2.79 2.75 2.00 2.68 1.79%
Adjusted Per Share Value based on latest NOSH - 135,999
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 251.79 246.72 316.25 284.33 294.86 322.90 341.09 -21.65%
EPS 4.36 7.52 8.02 -6.34 -10.41 -2.86 -4.47 -
DPS 5.99 0.00 4.95 4.95 4.95 4.95 7.96 -20.43%
NAPS 2.7374 2.9081 2.7283 2.7723 2.749 1.9808 2.6819 1.66%
Price Multiplier on Financial Quarter End Date
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/04/10 31/03/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.26 1.26 1.26 1.31 1.31 1.45 1.60 -
P/RPS 0.50 0.51 0.40 0.46 0.44 0.44 0.47 5.10%
P/EPS 28.90 16.73 15.70 -20.54 -12.58 -50.15 -35.79 -
EY 3.46 5.98 6.37 -4.87 -7.95 -1.99 -2.79 -
DY 4.76 0.00 3.97 3.82 3.82 3.45 5.00 -3.87%
P/NAPS 0.46 0.43 0.46 0.47 0.48 0.73 0.60 -19.23%
Price Multiplier on Announcement Date
30/04/10 31/03/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date - - 23/03/10 20/11/09 28/09/09 30/06/09 14/04/09 -
Price 0.00 0.00 1.26 1.26 1.31 1.45 1.36 -
P/RPS 0.00 0.00 0.40 0.44 0.44 0.44 0.40 -
P/EPS 0.00 0.00 15.70 -19.76 -12.58 -50.15 -30.42 -
EY 0.00 0.00 6.37 -5.06 -7.95 -1.99 -3.29 -
DY 0.00 0.00 3.97 3.97 3.82 3.45 5.88 -
P/NAPS 0.00 0.00 0.46 0.45 0.48 0.73 0.51 -

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