[SAB] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
14-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -128.6%
YoY- -118.6%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 594,560 557,558 531,656 462,380 460,586 366,354 333,924 8.69%
PBT 56,650 45,401 64,809 -1,221 44,050 22,362 4,148 45.90%
Tax -10,026 -12,190 -20,470 -2,742 -5,729 -3,497 -1,552 30.94%
NP 46,624 33,210 44,338 -3,964 38,321 18,865 2,596 51.79%
-
NP to SH 37,332 25,024 28,192 -6,129 32,952 15,137 1,804 54.93%
-
Tax Rate 17.70% 26.85% 31.59% - 13.01% 15.64% 37.42% -
Total Cost 547,936 524,348 487,317 466,344 422,265 347,489 331,328 7.53%
-
Net Worth 436,756 423,126 406,720 366,665 388,851 365,651 360,799 2.79%
Dividend
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - 6,390 10,022 -
Div Payout % - - - - - 42.22% 555.56% -
Equity
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 436,756 423,126 406,720 366,665 388,851 365,651 360,799 2.79%
NOSH 136,934 136,934 136,943 136,815 136,919 136,948 136,666 0.02%
Ratio Analysis
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 7.84% 5.96% 8.34% -0.86% 8.32% 5.15% 0.78% -
ROE 8.55% 5.91% 6.93% -1.67% 8.47% 4.14% 0.50% -
Per Share
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 434.26 407.17 388.23 337.96 336.39 267.51 244.33 8.66%
EPS 27.27 18.28 20.59 -4.48 24.07 11.05 1.32 54.89%
DPS 0.00 0.00 0.00 0.00 0.00 4.67 7.33 -
NAPS 3.19 3.09 2.97 2.68 2.84 2.67 2.64 2.77%
Adjusted Per Share Value based on latest NOSH - 136,967
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 434.26 407.17 388.26 337.67 336.36 267.54 243.86 8.69%
EPS 27.27 18.28 20.59 -4.48 24.06 11.05 1.32 54.89%
DPS 0.00 0.00 0.00 0.00 0.00 4.67 7.32 -
NAPS 3.19 3.09 2.9702 2.6777 2.8397 2.6703 2.6348 2.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/12/12 30/12/11 31/01/11 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 2.39 2.17 2.62 1.60 1.85 1.56 1.85 -
P/RPS 0.55 0.53 0.67 0.47 0.55 0.58 0.76 -4.56%
P/EPS 8.77 11.87 12.73 -35.71 7.69 14.11 140.15 -32.99%
EY 11.41 8.42 7.86 -2.80 13.01 7.09 0.71 49.37%
DY 0.00 0.00 0.00 0.00 0.00 2.99 3.96 -
P/NAPS 0.75 0.70 0.88 0.60 0.65 0.58 0.70 1.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 27/02/13 28/02/12 25/03/11 14/04/09 01/04/08 29/03/07 29/03/06 -
Price 2.40 2.28 2.47 1.36 1.70 1.44 1.74 -
P/RPS 0.55 0.56 0.64 0.40 0.51 0.54 0.71 -3.62%
P/EPS 8.80 12.48 12.00 -30.36 7.06 13.03 131.82 -32.36%
EY 11.36 8.02 8.33 -3.29 14.16 7.68 0.76 47.81%
DY 0.00 0.00 0.00 0.00 0.00 3.24 4.21 -
P/NAPS 0.75 0.74 0.83 0.51 0.60 0.54 0.66 1.86%

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