[SAB] QoQ Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 30.14%
YoY- -55.04%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 411,952 358,671 341,028 337,918 335,680 308,068 300,618 23.39%
PBT 3,976 15,074 16,621 14,790 12,300 25,215 28,070 -72.85%
Tax -4,212 -4,956 -2,077 -1,448 -2,048 -985 -985 163.68%
NP -236 10,118 14,544 13,342 10,252 24,230 27,085 -
-
NP to SH -236 10,118 14,544 13,342 10,252 24,230 27,085 -
-
Tax Rate 105.94% 32.88% 12.50% 9.79% 16.65% 3.91% 3.51% -
Total Cost 412,188 348,553 326,484 324,576 325,428 283,838 273,533 31.47%
-
Net Worth 376,125 352,111 344,958 345,087 341,383 356,637 337,692 7.45%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 54,803 73,007 83,911 21,008 7,867 - -
Div Payout % - 541.64% 501.97% 628.93% 204.92% 32.47% - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 376,125 352,111 344,958 345,087 341,383 356,637 337,692 7.45%
NOSH 147,500 137,008 136,888 104,889 105,040 104,893 104,873 25.55%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -0.06% 2.82% 4.26% 3.95% 3.05% 7.87% 9.01% -
ROE -0.06% 2.87% 4.22% 3.87% 3.00% 6.79% 8.02% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 279.29 261.79 249.13 322.16 319.57 293.70 286.65 -1.72%
EPS -0.16 8.62 10.63 12.72 9.76 23.10 25.83 -
DPS 0.00 40.00 53.33 80.00 20.00 7.50 0.00 -
NAPS 2.55 2.57 2.52 3.29 3.25 3.40 3.22 -14.41%
Adjusted Per Share Value based on latest NOSH - 105,063
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 300.98 262.05 249.16 246.89 245.25 225.08 219.64 23.39%
EPS -0.17 7.39 10.63 9.75 7.49 17.70 19.79 -
DPS 0.00 40.04 53.34 61.31 15.35 5.75 0.00 -
NAPS 2.748 2.5726 2.5203 2.5213 2.4942 2.6057 2.4673 7.45%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.88 2.00 2.20 3.02 1.88 1.66 1.72 -
P/RPS 0.67 0.76 0.88 0.94 0.59 0.57 0.60 7.64%
P/EPS -1,175.00 27.08 20.71 23.74 19.26 7.19 6.66 -
EY -0.09 3.69 4.83 4.21 5.19 13.92 15.02 -
DY 0.00 20.00 24.24 26.49 10.64 4.52 0.00 -
P/NAPS 0.74 0.78 0.87 0.92 0.58 0.49 0.53 24.94%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/09/04 28/06/04 30/03/04 30/12/03 31/10/03 30/06/03 27/03/03 -
Price 1.87 1.98 2.15 2.18 3.02 1.78 1.72 -
P/RPS 0.67 0.76 0.86 0.68 0.95 0.61 0.60 7.64%
P/EPS -1,168.75 26.81 20.24 17.14 30.94 7.71 6.66 -
EY -0.09 3.73 4.94 5.83 3.23 12.98 15.02 -
DY 0.00 20.20 24.81 36.70 6.62 4.21 0.00 -
P/NAPS 0.73 0.77 0.85 0.66 0.93 0.52 0.53 23.81%

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