[SAAG] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.87%
YoY- 14.85%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 299,133 338,666 382,236 449,157 441,517 434,307 495,959 -28.63%
PBT 5,409 21,533 40,133 54,128 51,808 50,521 42,935 -74.90%
Tax 9,683 5,160 -1,285 -11,146 -12,855 -13,124 -9,884 -
NP 15,092 26,693 38,848 42,982 38,953 37,397 33,051 -40.73%
-
NP to SH 14,990 21,693 30,499 34,048 33,753 31,436 28,031 -34.14%
-
Tax Rate -179.02% -23.96% 3.20% 20.59% 24.81% 25.98% 23.02% -
Total Cost 284,041 311,973 343,388 406,175 402,564 396,910 462,908 -27.81%
-
Net Worth 183,447 171,865 165,857 166,122 123,327 123,288 114,816 36.70%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 2,870 2,870 2,870 2,870 -
Div Payout % - - - 8.43% 8.50% 9.13% 10.24% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 183,447 171,865 165,857 166,122 123,327 123,288 114,816 36.70%
NOSH 679,433 636,538 614,285 615,267 61,654 61,644 57,408 420.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.05% 7.88% 10.16% 9.57% 8.82% 8.61% 6.66% -
ROE 8.17% 12.62% 18.39% 20.50% 27.37% 25.50% 24.41% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 44.03 53.20 62.22 73.00 716.01 704.54 863.91 -86.27%
EPS 2.21 3.41 4.96 5.53 54.74 51.00 48.83 -87.32%
DPS 0.00 0.00 0.00 0.47 4.65 4.66 5.00 -
NAPS 0.27 0.27 0.27 0.27 2.00 2.00 2.00 -73.71%
Adjusted Per Share Value based on latest NOSH - 615,267
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.78 15.60 17.61 20.69 20.34 20.00 22.84 -28.62%
EPS 0.69 1.00 1.40 1.57 1.55 1.45 1.29 -34.13%
DPS 0.00 0.00 0.00 0.13 0.13 0.13 0.13 -
NAPS 0.0845 0.0792 0.0764 0.0765 0.0568 0.0568 0.0529 36.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.29 0.17 0.19 0.31 0.39 0.44 0.57 -
P/RPS 0.66 0.32 0.31 0.42 0.05 0.06 0.07 346.91%
P/EPS 13.14 4.99 3.83 5.60 0.71 0.86 1.17 402.24%
EY 7.61 20.05 26.13 17.85 140.35 115.90 85.66 -80.11%
DY 0.00 0.00 0.00 1.50 11.94 10.58 8.77 -
P/NAPS 1.07 0.63 0.70 1.15 0.20 0.22 0.29 138.96%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 27/02/09 25/11/08 25/08/08 26/05/08 27/02/08 -
Price 0.25 0.33 0.17 0.20 0.42 0.40 0.49 -
P/RPS 0.57 0.62 0.27 0.27 0.06 0.06 0.06 349.17%
P/EPS 11.33 9.68 3.42 3.61 0.77 0.78 1.00 405.19%
EY 8.82 10.33 29.21 27.67 130.33 127.49 99.65 -80.16%
DY 0.00 0.00 0.00 2.33 11.08 11.64 10.20 -
P/NAPS 0.93 1.22 0.63 0.74 0.21 0.20 0.25 140.27%

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