[SAAG] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.44%
YoY- 109.22%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 449,157 441,517 434,307 495,959 457,530 423,862 384,770 10.83%
PBT 54,128 51,808 50,521 42,935 44,508 37,737 29,861 48.50%
Tax -11,146 -12,855 -13,124 -9,884 -8,143 -7,874 -5,702 56.14%
NP 42,982 38,953 37,397 33,051 36,365 29,863 24,159 46.67%
-
NP to SH 34,048 33,753 31,436 28,031 29,645 23,230 18,216 51.56%
-
Tax Rate 20.59% 24.81% 25.98% 23.02% 18.30% 20.87% 19.10% -
Total Cost 406,175 402,564 396,910 462,908 421,165 393,999 360,611 8.23%
-
Net Worth 166,122 123,327 123,288 114,816 111,246 115,191 97,626 42.39%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,870 2,870 2,870 2,870 - - - -
Div Payout % 8.43% 8.50% 9.13% 10.24% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 166,122 123,327 123,288 114,816 111,246 115,191 97,626 42.39%
NOSH 615,267 61,654 61,644 57,408 55,623 54,593 51,654 419.21%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.57% 8.82% 8.61% 6.66% 7.95% 7.05% 6.28% -
ROE 20.50% 27.37% 25.50% 24.41% 26.65% 20.17% 18.66% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 73.00 716.01 704.54 863.91 822.55 776.40 744.89 -78.65%
EPS 5.53 54.74 51.00 48.83 53.30 42.55 35.27 -70.82%
DPS 0.47 4.65 4.66 5.00 0.00 0.00 0.00 -
NAPS 0.27 2.00 2.00 2.00 2.00 2.11 1.89 -72.57%
Adjusted Per Share Value based on latest NOSH - 57,408
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.69 20.34 20.00 22.84 21.07 19.52 17.72 10.85%
EPS 1.57 1.55 1.45 1.29 1.37 1.07 0.84 51.56%
DPS 0.13 0.13 0.13 0.13 0.00 0.00 0.00 -
NAPS 0.0765 0.0568 0.0568 0.0529 0.0512 0.0531 0.045 42.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.31 0.39 0.44 0.57 0.67 0.78 0.41 -
P/RPS 0.42 0.05 0.06 0.07 0.08 0.10 0.06 264.63%
P/EPS 5.60 0.71 0.86 1.17 1.26 1.83 1.16 184.82%
EY 17.85 140.35 115.90 85.66 79.55 54.55 86.01 -64.84%
DY 1.50 11.94 10.58 8.77 0.00 0.00 0.00 -
P/NAPS 1.15 0.20 0.22 0.29 0.34 0.37 0.22 200.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 25/08/08 26/05/08 27/02/08 20/11/07 16/08/07 30/05/07 -
Price 0.20 0.42 0.40 0.49 0.55 0.57 0.62 -
P/RPS 0.27 0.06 0.06 0.06 0.07 0.07 0.08 124.50%
P/EPS 3.61 0.77 0.78 1.00 1.03 1.34 1.76 61.22%
EY 27.67 130.33 127.49 99.65 96.90 74.65 56.88 -38.06%
DY 2.33 11.08 11.64 10.20 0.00 0.00 0.00 -
P/NAPS 0.74 0.21 0.20 0.25 0.28 0.27 0.33 71.06%

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