[SAB] QoQ Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -57.69%
YoY- -68.13%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 358,671 341,028 337,918 335,680 308,068 300,618 302,078 12.14%
PBT 15,074 16,621 14,790 12,300 25,215 28,070 31,062 -38.27%
Tax -4,956 -2,077 -1,448 -2,048 -985 -985 -1,388 133.79%
NP 10,118 14,544 13,342 10,252 24,230 27,085 29,674 -51.22%
-
NP to SH 10,118 14,544 13,342 10,252 24,230 27,085 29,674 -51.22%
-
Tax Rate 32.88% 12.50% 9.79% 16.65% 3.91% 3.51% 4.47% -
Total Cost 348,553 326,484 324,576 325,428 283,838 273,533 272,404 17.87%
-
Net Worth 352,111 344,958 345,087 341,383 356,637 337,692 331,342 4.14%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 54,803 73,007 83,911 21,008 7,867 - 5,242 378.80%
Div Payout % 541.64% 501.97% 628.93% 204.92% 32.47% - 17.67% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 352,111 344,958 345,087 341,383 356,637 337,692 331,342 4.14%
NOSH 137,008 136,888 104,889 105,040 104,893 104,873 104,855 19.53%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.82% 4.26% 3.95% 3.05% 7.87% 9.01% 9.82% -
ROE 2.87% 4.22% 3.87% 3.00% 6.79% 8.02% 8.96% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 261.79 249.13 322.16 319.57 293.70 286.65 288.09 -6.18%
EPS 8.62 10.63 12.72 9.76 23.10 25.83 28.30 -54.76%
DPS 40.00 53.33 80.00 20.00 7.50 0.00 5.00 300.50%
NAPS 2.57 2.52 3.29 3.25 3.40 3.22 3.16 -12.88%
Adjusted Per Share Value based on latest NOSH - 105,040
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 262.05 249.16 246.89 245.25 225.08 219.64 220.70 12.14%
EPS 7.39 10.63 9.75 7.49 17.70 19.79 21.68 -51.23%
DPS 40.04 53.34 61.31 15.35 5.75 0.00 3.83 378.79%
NAPS 2.5726 2.5203 2.5213 2.4942 2.6057 2.4673 2.4209 4.13%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.00 2.20 3.02 1.88 1.66 1.72 1.77 -
P/RPS 0.76 0.88 0.94 0.59 0.57 0.60 0.61 15.80%
P/EPS 27.08 20.71 23.74 19.26 7.19 6.66 6.25 166.01%
EY 3.69 4.83 4.21 5.19 13.92 15.02 15.99 -62.41%
DY 20.00 24.24 26.49 10.64 4.52 0.00 2.82 269.57%
P/NAPS 0.78 0.87 0.92 0.58 0.49 0.53 0.56 24.74%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 30/03/04 30/12/03 31/10/03 30/06/03 27/03/03 31/12/02 -
Price 1.98 2.15 2.18 3.02 1.78 1.72 1.70 -
P/RPS 0.76 0.86 0.68 0.95 0.61 0.60 0.59 18.40%
P/EPS 26.81 20.24 17.14 30.94 7.71 6.66 6.01 171.23%
EY 3.73 4.94 5.83 3.23 12.98 15.02 16.65 -63.14%
DY 20.20 24.81 36.70 6.62 4.21 0.00 2.94 261.83%
P/NAPS 0.77 0.85 0.66 0.93 0.52 0.53 0.54 26.71%

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