[SAAG] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 27.53%
YoY- 232.38%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 434,307 495,959 457,530 423,862 384,770 270,841 222,120 56.30%
PBT 50,521 42,935 44,508 37,737 29,861 24,038 17,670 101.31%
Tax -13,124 -9,884 -8,143 -7,874 -5,702 -6,069 -4,822 94.81%
NP 37,397 33,051 36,365 29,863 24,159 17,969 12,848 103.72%
-
NP to SH 31,436 28,031 29,645 23,230 18,216 13,398 7,650 156.33%
-
Tax Rate 25.98% 23.02% 18.30% 20.87% 19.10% 25.25% 27.29% -
Total Cost 396,910 462,908 421,165 393,999 360,611 252,872 209,272 53.16%
-
Net Worth 123,288 114,816 111,246 115,191 97,626 29,136 46,807 90.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,870 2,870 - - - - - -
Div Payout % 9.13% 10.24% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 123,288 114,816 111,246 115,191 97,626 29,136 46,807 90.61%
NOSH 61,644 57,408 55,623 54,593 51,654 29,136 28,541 67.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.61% 6.66% 7.95% 7.05% 6.28% 6.63% 5.78% -
ROE 25.50% 24.41% 26.65% 20.17% 18.66% 45.98% 16.34% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 704.54 863.91 822.55 776.40 744.89 929.57 778.24 -6.41%
EPS 51.00 48.83 53.30 42.55 35.27 45.98 26.80 53.50%
DPS 4.66 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.11 1.89 1.00 1.64 14.13%
Adjusted Per Share Value based on latest NOSH - 54,593
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.00 22.84 21.07 19.52 17.72 12.48 10.23 56.28%
EPS 1.45 1.29 1.37 1.07 0.84 0.62 0.35 157.72%
DPS 0.13 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0529 0.0512 0.0531 0.045 0.0134 0.0216 90.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.57 0.67 0.78 0.41 0.16 0.12 -
P/RPS 0.06 0.07 0.08 0.10 0.06 0.02 0.02 107.86%
P/EPS 0.86 1.17 1.26 1.83 1.16 0.35 0.45 53.94%
EY 115.90 85.66 79.55 54.55 86.01 287.40 223.36 -35.40%
DY 10.58 8.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.29 0.34 0.37 0.22 0.16 0.07 114.41%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 20/11/07 16/08/07 30/05/07 28/02/07 22/11/06 -
Price 0.40 0.49 0.55 0.57 0.62 0.24 0.18 -
P/RPS 0.06 0.06 0.07 0.07 0.08 0.03 0.02 107.86%
P/EPS 0.78 1.00 1.03 1.34 1.76 0.52 0.67 10.65%
EY 127.49 99.65 96.90 74.65 56.88 191.60 148.91 -9.82%
DY 11.64 10.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.28 0.27 0.33 0.24 0.11 48.91%

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