[SAB] YoY TTM Result on 31-Oct-2006 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
26-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 364.9%
YoY- -85.28%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 389,160 502,421 422,783 347,239 341,457 395,125 326,062 2.98%
PBT 910 33,161 43,632 7,275 12,965 10,884 17,079 -38.62%
Tax -3,633 -15,363 -8,638 -3,100 1,131 -6,110 -1,015 23.65%
NP -2,723 17,798 34,994 4,175 14,096 4,774 16,064 -
-
NP to SH -8,672 12,848 31,291 2,098 14,254 4,774 16,064 -
-
Tax Rate 399.23% 46.33% 19.80% 42.61% -8.72% 56.14% 5.94% -
Total Cost 391,883 484,623 387,789 343,064 327,361 390,351 309,998 3.98%
-
Net Worth 379,439 392,055 386,327 363,788 351,188 352,675 345,660 1.56%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 6,777 10,893 8,209 12,321 10,245 - 39,395 -25.40%
Div Payout % 0.00% 84.79% 26.24% 587.30% 71.88% - 245.24% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 379,439 392,055 386,327 363,788 351,188 352,675 345,660 1.56%
NOSH 135,999 137,082 136,995 136,762 136,119 137,227 105,063 4.39%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin -0.70% 3.54% 8.28% 1.20% 4.13% 1.21% 4.93% -
ROE -2.29% 3.28% 8.10% 0.58% 4.06% 1.35% 4.65% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 286.15 366.51 308.61 253.90 250.85 287.93 310.35 -1.34%
EPS -6.38 9.37 22.84 1.53 10.47 3.48 15.29 -
DPS 5.00 8.00 6.00 9.00 7.50 0.00 37.50 -28.50%
NAPS 2.79 2.86 2.82 2.66 2.58 2.57 3.29 -2.70%
Adjusted Per Share Value based on latest NOSH - 136,762
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 284.33 367.08 308.89 253.70 249.48 288.69 238.23 2.98%
EPS -6.34 9.39 22.86 1.53 10.41 3.49 11.74 -
DPS 4.95 7.96 6.00 9.00 7.49 0.00 28.78 -25.40%
NAPS 2.7723 2.8644 2.8226 2.6579 2.5659 2.5767 2.5255 1.56%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.31 1.56 1.80 1.58 1.89 1.91 3.02 -
P/RPS 0.46 0.43 0.58 0.62 0.75 0.66 0.97 -11.68%
P/EPS -20.54 16.64 7.88 103.00 18.05 54.90 19.75 -
EY -4.87 6.01 12.69 0.97 5.54 1.82 5.06 -
DY 3.82 5.13 3.33 5.70 3.97 0.00 12.42 -17.82%
P/NAPS 0.47 0.55 0.64 0.59 0.73 0.74 0.92 -10.58%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 20/11/09 26/12/08 04/01/08 26/12/06 28/12/05 27/12/04 30/12/03 -
Price 1.26 1.60 1.98 1.54 1.79 1.79 2.18 -
P/RPS 0.44 0.44 0.64 0.61 0.71 0.62 0.70 -7.44%
P/EPS -19.76 17.07 8.67 100.39 17.09 51.45 14.26 -
EY -5.06 5.86 11.54 1.00 5.85 1.94 7.01 -
DY 3.97 5.00 3.03 5.84 4.19 0.00 17.20 -21.66%
P/NAPS 0.45 0.56 0.70 0.58 0.69 0.70 0.66 -6.17%

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