[SAB] YoY Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
04-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 17.34%
YoY- 379.5%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 515,660 439,278 544,868 471,070 365,832 343,624 410,826 3.85%
PBT 53,276 23,742 30,564 51,954 15,606 6,538 6,414 42.28%
Tax -14,230 -6,754 -6,284 -5,292 -3,336 -836 -3,760 24.82%
NP 39,046 16,988 24,280 46,662 12,270 5,702 2,654 56.50%
-
NP to SH 27,172 11,926 21,432 42,110 8,782 6,016 2,654 47.33%
-
Tax Rate 26.71% 28.45% 20.56% 10.19% 21.38% 12.79% 58.62% -
Total Cost 476,614 422,290 520,588 424,408 353,562 337,922 408,172 2.61%
-
Net Worth 406,758 382,454 391,414 386,053 363,864 352,756 351,586 2.45%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 406,758 382,454 391,414 386,053 363,864 352,756 351,586 2.45%
NOSH 136,955 137,080 136,858 136,898 136,791 136,727 136,804 0.01%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 7.57% 3.87% 4.46% 9.91% 3.35% 1.66% 0.65% -
ROE 6.68% 3.12% 5.48% 10.91% 2.41% 1.71% 0.75% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 376.52 320.45 398.13 344.10 267.44 251.32 300.30 3.83%
EPS 19.84 8.70 15.66 30.76 6.42 4.40 1.94 47.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.79 2.86 2.82 2.66 2.58 2.57 2.43%
Adjusted Per Share Value based on latest NOSH - 136,995
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 376.75 320.95 398.09 344.17 267.28 251.06 300.16 3.85%
EPS 19.85 8.71 15.66 30.77 6.42 4.40 1.94 47.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9719 2.7943 2.8598 2.8206 2.6585 2.5773 2.5688 2.45%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 2.83 1.31 1.56 1.80 1.58 1.89 1.91 -
P/RPS 0.75 0.41 0.39 0.52 0.59 0.75 0.64 2.67%
P/EPS 14.26 15.06 9.96 5.85 24.61 42.95 98.45 -27.52%
EY 7.01 6.64 10.04 17.09 4.06 2.33 1.02 37.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.47 0.55 0.64 0.59 0.73 0.74 4.24%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 10/12/10 20/11/09 26/12/08 04/01/08 26/12/06 28/12/05 27/12/04 -
Price 2.75 1.26 1.60 1.98 1.54 1.79 1.79 -
P/RPS 0.73 0.39 0.40 0.58 0.58 0.71 0.60 3.32%
P/EPS 13.86 14.48 10.22 6.44 23.99 40.68 92.27 -27.08%
EY 7.21 6.90 9.79 15.54 4.17 2.46 1.08 37.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.45 0.56 0.70 0.58 0.69 0.70 4.84%

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