[SAB] QoQ Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -10.54%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 341,028 337,918 335,680 308,068 300,618 302,078 282,268 13.39%
PBT 16,621 14,790 12,300 25,215 28,070 31,062 32,704 -36.23%
Tax -2,077 -1,448 -2,048 -985 -985 -1,388 -536 146.09%
NP 14,544 13,342 10,252 24,230 27,085 29,674 32,168 -41.00%
-
NP to SH 14,544 13,342 10,252 24,230 27,085 29,674 32,168 -41.00%
-
Tax Rate 12.50% 9.79% 16.65% 3.91% 3.51% 4.47% 1.64% -
Total Cost 326,484 324,576 325,428 283,838 273,533 272,404 250,100 19.38%
-
Net Worth 344,958 345,087 341,383 356,637 337,692 331,342 325,035 4.03%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 73,007 83,911 21,008 7,867 - 5,242 - -
Div Payout % 501.97% 628.93% 204.92% 32.47% - 17.67% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 344,958 345,087 341,383 356,637 337,692 331,342 325,035 4.03%
NOSH 136,888 104,889 105,040 104,893 104,873 104,855 104,850 19.39%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 4.26% 3.95% 3.05% 7.87% 9.01% 9.82% 11.40% -
ROE 4.22% 3.87% 3.00% 6.79% 8.02% 8.96% 9.90% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 249.13 322.16 319.57 293.70 286.65 288.09 269.21 -5.02%
EPS 10.63 12.72 9.76 23.10 25.83 28.30 30.68 -50.57%
DPS 53.33 80.00 20.00 7.50 0.00 5.00 0.00 -
NAPS 2.52 3.29 3.25 3.40 3.22 3.16 3.10 -12.86%
Adjusted Per Share Value based on latest NOSH - 104,977
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 249.16 246.89 245.25 225.08 219.64 220.70 206.23 13.39%
EPS 10.63 9.75 7.49 17.70 19.79 21.68 23.50 -40.98%
DPS 53.34 61.31 15.35 5.75 0.00 3.83 0.00 -
NAPS 2.5203 2.5213 2.4942 2.6057 2.4673 2.4209 2.3748 4.03%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.20 3.02 1.88 1.66 1.72 1.77 1.87 -
P/RPS 0.88 0.94 0.59 0.57 0.60 0.61 0.69 17.55%
P/EPS 20.71 23.74 19.26 7.19 6.66 6.25 6.10 125.38%
EY 4.83 4.21 5.19 13.92 15.02 15.99 16.41 -55.65%
DY 24.24 26.49 10.64 4.52 0.00 2.82 0.00 -
P/NAPS 0.87 0.92 0.58 0.49 0.53 0.56 0.60 28.02%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 31/10/03 30/06/03 27/03/03 31/12/02 30/09/02 -
Price 2.15 2.18 3.02 1.78 1.72 1.70 1.75 -
P/RPS 0.86 0.68 0.95 0.61 0.60 0.59 0.65 20.45%
P/EPS 20.24 17.14 30.94 7.71 6.66 6.01 5.70 132.21%
EY 4.94 5.83 3.23 12.98 15.02 16.65 17.53 -56.91%
DY 24.81 36.70 6.62 4.21 0.00 2.94 0.00 -
P/NAPS 0.85 0.66 0.93 0.52 0.53 0.54 0.56 31.97%

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