[SAB] YoY 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- -92.66%
YoY- 107.89%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 156,429 148,972 128,599 111,134 125,555 125,224 89,002 9.99%
PBT 11,695 12,508 14,940 1,983 -7,645 14,568 5,666 13.02%
Tax -2,260 -3,039 -3,431 -649 1,651 -1,404 -911 16.58%
NP 9,435 9,469 11,509 1,334 -5,994 13,164 4,755 12.27%
-
NP to SH 7,471 6,471 7,916 408 -5,168 12,083 3,802 12.08%
-
Tax Rate 19.32% 24.30% 22.97% 32.73% - 9.64% 16.08% -
Total Cost 146,994 139,503 117,090 109,800 131,549 112,060 84,247 9.85%
-
Net Worth 434,080 421,367 406,756 379,439 392,055 386,327 363,788 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 434,080 421,367 406,756 379,439 392,055 386,327 363,788 3.02%
NOSH 136,934 136,807 136,955 135,999 137,082 136,995 136,762 0.02%
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 6.03% 6.36% 8.95% 1.20% -4.77% 10.51% 5.34% -
ROE 1.72% 1.54% 1.95% 0.11% -1.32% 3.13% 1.05% -
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 114.24 108.89 93.90 81.72 91.59 91.41 65.08 9.97%
EPS 5.46 4.73 5.78 0.30 -3.77 8.82 2.78 12.07%
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 114.29 108.84 93.96 81.20 91.73 91.49 65.03 9.99%
EPS 5.46 4.73 5.78 0.30 -3.78 8.83 2.78 12.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1715 3.0786 2.9718 2.7723 2.8644 2.8226 2.6579 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 2.06 1.87 3.01 1.60 1.70 1.97 2.43 -2.75%
P/EPS 43.07 43.13 48.96 436.67 -41.38 20.41 56.83 -4.57%
EY 2.32 2.32 2.04 0.23 -2.42 4.90 1.76 4.77%
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 2.06 1.97 2.93 1.54 1.75 2.17 2.37 -2.33%
P/EPS 43.07 45.45 47.58 420.00 -42.44 22.45 55.40 -4.16%
EY 2.32 2.20 2.10 0.24 -2.36 4.45 1.81 4.28%
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