[SAB] YoY Cumulative Quarter Result on 31-Jan-2008 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
01-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 17.38%
YoY- 117.69%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 418,169 398,742 346,785 345,440 274,766 250,443 294,116 5.21%
PBT 34,051 48,607 -916 33,038 16,772 3,111 5,168 31.32%
Tax -9,143 -15,353 -2,057 -4,297 -2,623 -1,164 -2,188 22.96%
NP 24,908 33,254 -2,973 28,741 14,149 1,947 2,980 35.92%
-
NP to SH 18,768 21,144 -4,597 24,714 11,353 1,353 2,980 30.47%
-
Tax Rate 26.85% 31.59% - 13.01% 15.64% 37.42% 42.34% -
Total Cost 393,261 365,488 349,758 316,699 260,617 248,496 291,136 4.44%
-
Net Worth 423,126 406,720 366,665 388,851 365,651 360,800 344,477 3.01%
Dividend
31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - 4,793 7,516 10,252 -
Div Payout % - - - - 42.22% 555.56% 344.04% -
Equity
31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 423,126 406,720 366,665 388,851 365,651 360,800 344,477 3.01%
NOSH 136,934 136,943 136,815 136,919 136,948 136,666 136,697 0.02%
Ratio Analysis
31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 5.96% 8.34% -0.86% 8.32% 5.15% 0.78% 1.01% -
ROE 4.44% 5.20% -1.25% 6.36% 3.10% 0.38% 0.87% -
Per Share
31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 305.38 291.17 253.47 252.29 200.64 183.25 215.16 5.19%
EPS 13.71 15.44 -3.36 18.05 8.29 0.99 2.18 30.44%
DPS 0.00 0.00 0.00 0.00 3.50 5.50 7.50 -
NAPS 3.09 2.97 2.68 2.84 2.67 2.64 2.52 2.99%
Adjusted Per Share Value based on latest NOSH - 137,041
31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 305.52 291.33 253.37 252.39 200.75 182.98 214.89 5.21%
EPS 13.71 15.45 -3.36 18.06 8.29 0.99 2.18 30.44%
DPS 0.00 0.00 0.00 0.00 3.50 5.49 7.49 -
NAPS 3.0914 2.9716 2.6789 2.841 2.6715 2.6361 2.5168 3.01%
Price Multiplier on Financial Quarter End Date
31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 30/12/11 31/01/11 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 2.17 2.62 1.60 1.85 1.56 1.85 1.85 -
P/RPS 0.71 0.90 0.63 0.73 0.78 1.01 0.86 -2.73%
P/EPS 15.83 16.97 -47.62 10.25 18.82 186.87 84.86 -21.55%
EY 6.32 5.89 -2.10 9.76 5.31 0.54 1.18 27.45%
DY 0.00 0.00 0.00 0.00 2.24 2.97 4.05 -
P/NAPS 0.70 0.88 0.60 0.65 0.58 0.70 0.73 -0.60%
Price Multiplier on Announcement Date
31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 28/02/12 25/03/11 14/04/09 01/04/08 29/03/07 29/03/06 31/03/05 -
Price 2.28 2.47 1.36 1.70 1.44 1.74 1.77 -
P/RPS 0.75 0.85 0.54 0.67 0.72 0.95 0.82 -1.28%
P/EPS 16.64 16.00 -40.48 9.42 17.37 175.76 81.19 -20.47%
EY 6.01 6.25 -2.47 10.62 5.76 0.57 1.23 25.77%
DY 0.00 0.00 0.00 0.00 2.43 3.16 4.24 -
P/NAPS 0.74 0.83 0.51 0.60 0.54 0.66 0.70 0.80%

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