[SAB] QoQ TTM Result on 31-Oct-2010 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 31.9%
YoY- 270.7%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
Revenue 504,576 501,373 514,191 373,279 362,727 344,630 337,686 37.91%
PBT 46,429 53,778 54,187 32,217 30,461 20,746 25,056 63.83%
Tax -10,371 -12,827 -16,933 -8,695 -11,017 -7,982 -9,131 10.73%
NP 36,058 40,951 37,254 23,522 19,444 12,764 15,925 92.35%
-
NP to SH 24,636 29,362 22,362 14,803 11,223 5,961 10,299 100.99%
-
Tax Rate 22.34% 23.85% 31.25% 26.99% 36.17% 38.47% 36.44% -
Total Cost 468,518 460,422 476,937 349,757 343,283 331,866 321,761 35.09%
-
Net Worth 456,950 419,062 406,707 406,756 394,434 374,671 398,036 11.68%
Dividend
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
Div - - 8,204 8,204 8,204 8,204 - -
Div Payout % - - 36.69% 55.42% 73.10% 137.64% - -
Equity
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
Net Worth 456,950 419,062 406,707 406,756 394,434 374,671 398,036 11.68%
NOSH 136,811 136,948 136,938 136,955 136,956 136,741 136,782 0.01%
Ratio Analysis
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
NP Margin 7.15% 8.17% 7.25% 6.30% 5.36% 3.70% 4.72% -
ROE 5.39% 7.01% 5.50% 3.64% 2.85% 1.59% 2.59% -
Per Share
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
RPS 368.81 366.10 375.49 272.56 264.85 252.03 246.88 37.88%
EPS 18.01 21.44 16.33 10.81 8.19 4.36 7.53 100.97%
DPS 0.00 0.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 3.34 3.06 2.97 2.97 2.88 2.74 2.91 11.66%
Adjusted Per Share Value based on latest NOSH - 136,955
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
RPS 368.65 366.31 375.68 272.73 265.02 251.79 246.72 37.91%
EPS 18.00 21.45 16.34 10.82 8.20 4.36 7.52 101.09%
DPS 0.00 0.00 5.99 5.99 5.99 5.99 0.00 -
NAPS 3.3386 3.0618 2.9715 2.9718 2.8818 2.7374 2.9081 11.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
Date 30/06/11 31/03/11 31/01/11 29/10/10 30/07/10 30/04/10 31/03/10 -
Price 2.53 2.47 2.62 2.83 1.68 1.26 1.26 -
P/RPS 0.69 0.67 0.70 1.04 0.63 0.50 0.51 27.37%
P/EPS 14.05 11.52 16.04 26.18 20.50 28.90 16.73 -13.04%
EY 7.12 8.68 6.23 3.82 4.88 3.46 5.98 14.98%
DY 0.00 0.00 2.29 2.12 3.57 4.76 0.00 -
P/NAPS 0.76 0.81 0.88 0.95 0.58 0.46 0.43 57.75%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 31/03/10 CAGR
Date 25/08/11 30/05/11 25/03/11 - - - - -
Price 2.20 2.55 2.47 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.70 0.66 0.00 0.00 0.00 0.00 -
P/EPS 12.22 11.89 15.13 0.00 0.00 0.00 0.00 -
EY 8.19 8.41 6.61 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.83 0.00 0.00 0.00 0.00 -

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