[SAB] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 7.34%
YoY- -44.35%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 304,926 281,406 257,830 219,639 272,434 235,535 182,916 9.01%
PBT 26,044 16,857 26,638 11,871 15,282 25,977 7,803 22.57%
Tax -4,729 -4,267 -7,115 -3,377 -3,142 -2,646 -1,668 19.24%
NP 21,315 12,590 19,523 8,494 12,140 23,331 6,135 23.41%
-
NP to SH 16,908 7,415 13,586 5,963 10,716 21,055 4,391 25.57%
-
Tax Rate 18.16% 25.31% 26.71% 28.45% 20.56% 10.19% 21.38% -
Total Cost 283,611 268,816 238,307 211,145 260,294 212,204 176,781 8.31%
-
Net Worth 434,080 421,368 406,758 382,454 391,414 386,053 363,864 3.02%
Dividend
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 434,080 421,368 406,758 382,454 391,414 386,053 363,864 3.02%
NOSH 136,934 136,808 136,955 137,080 136,858 136,898 136,791 0.01%
Ratio Analysis
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.99% 4.47% 7.57% 3.87% 4.46% 9.91% 3.35% -
ROE 3.90% 1.76% 3.34% 1.56% 2.74% 5.45% 1.21% -
Per Share
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 222.68 205.69 188.26 160.23 199.06 172.05 133.72 8.99%
EPS 12.35 5.42 9.92 4.35 7.83 15.38 3.21 25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.08 2.97 2.79 2.86 2.82 2.66 3.00%
Adjusted Per Share Value based on latest NOSH - 135,999
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 222.79 205.60 188.38 160.47 199.05 172.09 133.64 9.01%
EPS 12.35 5.42 9.93 4.36 7.83 15.38 3.21 25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1715 3.0786 2.9719 2.7943 2.8598 2.8206 2.6585 3.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 28/09/12 30/09/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.35 2.04 2.83 1.31 1.56 1.80 1.58 -
P/RPS 1.06 0.99 1.50 0.82 0.78 1.05 1.18 -1.79%
P/EPS 19.03 37.64 28.53 30.11 19.92 11.70 49.22 -14.82%
EY 5.25 2.66 3.51 3.32 5.02 8.54 2.03 17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.95 0.47 0.55 0.64 0.59 3.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/11/12 29/11/11 10/12/10 20/11/09 26/12/08 04/01/08 26/12/06 -
Price 2.35 2.15 2.75 1.26 1.60 1.98 1.54 -
P/RPS 1.06 1.05 1.46 0.79 0.80 1.15 1.15 -1.36%
P/EPS 19.03 39.67 27.72 28.97 20.43 12.87 47.98 -14.46%
EY 5.25 2.52 3.61 3.45 4.89 7.77 2.08 16.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.93 0.45 0.56 0.70 0.58 4.20%

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