[SAB] QoQ Annualized Quarter Result on 31-Jan-2002 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -14.22%
YoY- -30.11%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 31/07/01 CAGR
Revenue 302,078 282,268 212,547 208,345 208,184 208,184 197,220 40.56%
PBT 31,062 32,704 20,967 27,464 31,832 31,832 39,492 -17.45%
Tax -1,388 -536 245 -253 -112 -112 -512 121.78%
NP 29,674 32,168 21,212 27,210 31,720 31,720 38,980 -19.57%
-
NP to SH 29,674 32,168 21,212 27,210 31,720 31,720 38,980 -19.57%
-
Tax Rate 4.47% 1.64% -1.17% 0.92% 0.35% 0.35% 1.30% -
Total Cost 272,404 250,100 191,335 181,134 176,464 176,464 158,240 54.31%
-
Net Worth 331,342 325,035 307,222 313,565 308,185 0 304,203 7.06%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 31/07/01 CAGR
Div 5,242 - - - - - - -
Div Payout % 17.67% - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 31/07/01 CAGR
Net Worth 331,342 325,035 307,222 313,565 308,185 0 304,203 7.06%
NOSH 104,855 104,850 104,854 104,871 104,824 104,824 104,897 -0.03%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 31/07/01 CAGR
NP Margin 9.82% 11.40% 9.98% 13.06% 15.24% 15.24% 19.76% -
ROE 8.96% 9.90% 6.90% 8.68% 10.29% 0.00% 12.81% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 31/07/01 CAGR
RPS 288.09 269.21 202.71 198.67 198.60 198.60 188.01 40.61%
EPS 28.30 30.68 20.23 25.95 30.26 30.26 37.16 -19.55%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.10 2.93 2.99 2.94 0.00 2.90 7.09%
Adjusted Per Share Value based on latest NOSH - 104,792
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 31/07/01 CAGR
RPS 220.70 206.23 155.29 152.22 152.10 152.10 144.09 40.56%
EPS 21.68 23.50 15.50 19.88 23.18 23.18 28.48 -19.57%
DPS 3.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4209 2.3748 2.2446 2.291 2.2517 0.00 2.2226 7.06%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 31/07/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 31/07/01 -
Price 1.77 1.87 2.15 1.98 1.84 1.85 2.02 -
P/RPS 0.61 0.69 1.06 1.00 0.93 0.93 1.07 -36.16%
P/EPS 6.25 6.10 10.63 7.63 6.08 6.11 5.44 11.72%
EY 15.99 16.41 9.41 13.10 16.45 16.36 18.40 -10.60%
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.73 0.66 0.63 0.00 0.70 -16.32%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 31/07/01 CAGR
Date 31/12/02 30/09/02 23/07/02 29/03/02 26/12/01 - 28/09/01 -
Price 1.70 1.75 1.89 1.95 1.94 0.00 1.66 -
P/RPS 0.59 0.65 0.93 0.98 0.98 0.00 0.88 -27.33%
P/EPS 6.01 5.70 9.34 7.52 6.41 0.00 4.47 26.67%
EY 16.65 17.53 10.70 13.31 15.60 0.00 22.39 -21.06%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.65 0.65 0.66 0.00 0.57 -4.22%

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