[SAB] YoY TTM Result on 31-Jan-2007 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 410.82%
YoY- -2.09%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 514,191 466,847 440,858 360,843 331,000 397,016 338,449 6.15%
PBT 54,187 9,903 41,725 16,400 10,847 7,774 16,628 18.36%
Tax -16,933 -12,628 -9,335 -3,307 692 -5,584 -1,804 37.66%
NP 37,254 -2,725 32,390 13,093 11,539 2,190 14,824 14.05%
-
NP to SH 22,362 -6,123 27,986 10,717 10,946 2,190 14,824 6.04%
-
Tax Rate 31.25% 127.52% 22.37% 20.16% -6.38% 71.83% 10.85% -
Total Cost 476,937 469,572 408,468 347,750 319,461 394,826 323,625 5.69%
-
Net Worth 406,707 367,073 389,196 365,302 361,090 344,261 345,541 2.35%
Dividend
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 8,204 10,893 8,209 4,798 7,522 10,245 36,772 -19.27%
Div Payout % 36.69% 0.00% 29.34% 44.78% 68.73% 467.85% 248.06% -
Equity
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 406,707 367,073 389,196 365,302 361,090 344,261 345,541 2.35%
NOSH 136,938 136,967 137,041 136,817 136,776 136,611 137,119 -0.01%
Ratio Analysis
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 7.25% -0.58% 7.35% 3.63% 3.49% 0.55% 4.38% -
ROE 5.50% -1.67% 7.19% 2.93% 3.03% 0.64% 4.29% -
Per Share
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 375.49 340.84 321.70 263.74 242.00 290.62 246.83 6.17%
EPS 16.33 -4.47 20.42 7.83 8.00 1.60 10.81 6.06%
DPS 6.00 8.00 6.00 3.50 5.50 7.50 26.82 -19.24%
NAPS 2.97 2.68 2.84 2.67 2.64 2.52 2.52 2.37%
Adjusted Per Share Value based on latest NOSH - 136,817
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 375.68 341.09 322.10 263.64 241.84 290.07 247.28 6.15%
EPS 16.34 -4.47 20.45 7.83 8.00 1.60 10.83 6.04%
DPS 5.99 7.96 6.00 3.51 5.50 7.49 26.87 -19.28%
NAPS 2.9715 2.6819 2.8436 2.669 2.6382 2.5152 2.5246 2.35%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 31/01/11 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 2.62 1.60 1.85 1.56 1.85 1.85 2.20 -
P/RPS 0.70 0.47 0.58 0.59 0.76 0.64 0.89 -3.36%
P/EPS 16.04 -35.79 9.06 19.92 23.12 115.40 20.35 -3.34%
EY 6.23 -2.79 11.04 5.02 4.33 0.87 4.91 3.45%
DY 2.29 5.00 3.24 2.24 2.97 4.05 12.19 -21.23%
P/NAPS 0.88 0.60 0.65 0.58 0.70 0.73 0.87 0.16%
Price Multiplier on Announcement Date
31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/11 14/04/09 01/04/08 29/03/07 29/03/06 31/03/05 30/03/04 -
Price 2.47 1.36 1.70 1.44 1.74 1.77 2.15 -
P/RPS 0.66 0.40 0.53 0.55 0.72 0.61 0.87 -3.86%
P/EPS 15.13 -30.42 8.32 18.38 21.74 110.41 19.89 -3.82%
EY 6.61 -3.29 12.01 5.44 4.60 0.91 5.03 3.97%
DY 2.43 5.88 3.53 2.43 3.16 4.24 12.47 -20.82%
P/NAPS 0.83 0.51 0.60 0.54 0.66 0.70 0.85 -0.33%

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