[SAB] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 72.37%
YoY- 739.1%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 531,656 462,380 460,586 366,354 333,924 392,154 341,028 6.54%
PBT 64,809 -1,221 44,050 22,362 4,148 6,890 16,621 21.43%
Tax -20,470 -2,742 -5,729 -3,497 -1,552 -2,917 -2,077 38.62%
NP 44,338 -3,964 38,321 18,865 2,596 3,973 14,544 17.24%
-
NP to SH 28,192 -6,129 32,952 15,137 1,804 3,973 14,544 9.90%
-
Tax Rate 31.59% - 13.01% 15.64% 37.42% 42.34% 12.50% -
Total Cost 487,317 466,344 422,265 347,489 331,328 388,181 326,484 5.88%
-
Net Worth 406,720 366,665 388,851 365,651 360,799 344,477 344,958 2.37%
Dividend
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - 6,390 10,022 13,669 73,007 -
Div Payout % - - - 42.22% 555.56% 344.04% 501.97% -
Equity
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 406,720 366,665 388,851 365,651 360,799 344,477 344,958 2.37%
NOSH 136,943 136,815 136,919 136,948 136,666 136,697 136,888 0.00%
Ratio Analysis
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 8.34% -0.86% 8.32% 5.15% 0.78% 1.01% 4.26% -
ROE 6.93% -1.67% 8.47% 4.14% 0.50% 1.15% 4.22% -
Per Share
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 388.23 337.96 336.39 267.51 244.33 286.88 249.13 6.53%
EPS 20.59 -4.48 24.07 11.05 1.32 2.91 10.63 9.89%
DPS 0.00 0.00 0.00 4.67 7.33 10.00 53.33 -
NAPS 2.97 2.68 2.84 2.67 2.64 2.52 2.52 2.37%
Adjusted Per Share Value based on latest NOSH - 136,817
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 388.44 337.82 336.51 267.67 243.97 286.52 249.16 6.54%
EPS 20.60 -4.48 24.08 11.06 1.32 2.90 10.63 9.90%
DPS 0.00 0.00 0.00 4.67 7.32 9.99 53.34 -
NAPS 2.9716 2.6789 2.841 2.6715 2.6361 2.5168 2.5203 2.37%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 31/01/11 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 2.62 1.60 1.85 1.56 1.85 1.85 2.20 -
P/RPS 0.67 0.47 0.55 0.58 0.76 0.64 0.88 -3.81%
P/EPS 12.73 -35.71 7.69 14.11 140.15 63.65 20.71 -6.71%
EY 7.86 -2.80 13.01 7.09 0.71 1.57 4.83 7.19%
DY 0.00 0.00 0.00 2.99 3.96 5.41 24.24 -
P/NAPS 0.88 0.60 0.65 0.58 0.70 0.73 0.87 0.16%
Price Multiplier on Announcement Date
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/11 14/04/09 01/04/08 29/03/07 29/03/06 31/03/05 30/03/04 -
Price 2.47 1.36 1.70 1.44 1.74 1.77 2.15 -
P/RPS 0.64 0.40 0.51 0.54 0.71 0.62 0.86 -4.12%
P/EPS 12.00 -30.36 7.06 13.03 131.82 60.89 20.24 -7.19%
EY 8.33 -3.29 14.16 7.68 0.76 1.64 4.94 7.74%
DY 0.00 0.00 0.00 3.24 4.21 5.65 24.81 -
P/NAPS 0.83 0.51 0.60 0.54 0.66 0.70 0.85 -0.33%

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