[SAB] QoQ Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -28.24%
YoY- 126.68%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 375,656 336,519 333,924 343,624 325,456 375,057 392,154 -2.83%
PBT 8,552 2,045 4,148 6,538 8,360 12,903 6,890 15.54%
Tax -3,032 -1,849 -1,552 -836 -176 -330 -2,917 2.61%
NP 5,520 196 2,596 5,702 8,184 12,573 3,973 24.58%
-
NP to SH 2,356 209 1,804 6,016 8,384 12,573 3,973 -29.48%
-
Tax Rate 35.45% 90.42% 37.42% 12.79% 2.11% 2.56% 42.34% -
Total Cost 370,136 336,323 331,328 337,922 317,272 362,484 388,181 -3.13%
-
Net Worth 360,248 351,762 360,799 352,756 353,443 367,154 344,477 3.03%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 4,681 10,022 - - 10,274 13,669 -
Div Payout % - 2,239.83% 555.56% - - 81.72% 344.04% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 360,248 351,762 360,799 352,756 353,443 367,154 344,477 3.03%
NOSH 136,976 133,750 136,666 136,727 136,993 136,998 136,697 0.13%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 1.47% 0.06% 0.78% 1.66% 2.51% 3.35% 1.01% -
ROE 0.65% 0.06% 0.50% 1.71% 2.37% 3.42% 1.15% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 274.25 251.60 244.33 251.32 237.57 273.77 286.88 -2.96%
EPS 1.72 0.15 1.32 4.40 6.12 9.18 2.91 -29.63%
DPS 0.00 3.50 7.33 0.00 0.00 7.50 10.00 -
NAPS 2.63 2.63 2.64 2.58 2.58 2.68 2.52 2.89%
Adjusted Per Share Value based on latest NOSH - 136,119
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 274.46 245.87 243.97 251.06 237.78 274.02 286.52 -2.83%
EPS 1.72 0.15 1.32 4.40 6.13 9.19 2.90 -29.47%
DPS 0.00 3.42 7.32 0.00 0.00 7.51 9.99 -
NAPS 2.6321 2.57 2.6361 2.5773 2.5823 2.6825 2.5168 3.03%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.63 1.75 1.85 1.89 1.89 1.70 1.85 -
P/RPS 0.59 0.70 0.76 0.75 0.80 0.62 0.64 -5.29%
P/EPS 94.77 1,119.92 140.15 42.95 30.88 18.52 63.65 30.48%
EY 1.06 0.09 0.71 2.33 3.24 5.40 1.57 -23.09%
DY 0.00 2.00 3.96 0.00 0.00 4.41 5.41 -
P/NAPS 0.62 0.67 0.70 0.73 0.73 0.63 0.73 -10.34%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 29/06/06 29/03/06 28/12/05 29/09/05 28/06/05 31/03/05 -
Price 1.57 1.68 1.74 1.79 1.92 1.78 1.77 -
P/RPS 0.57 0.67 0.71 0.71 0.81 0.65 0.62 -5.46%
P/EPS 91.28 1,075.12 131.82 40.68 31.37 19.40 60.89 31.08%
EY 1.10 0.09 0.76 2.46 3.19 5.16 1.64 -23.43%
DY 0.00 2.08 4.21 0.00 0.00 4.21 5.65 -
P/NAPS 0.60 0.64 0.66 0.69 0.74 0.66 0.70 -9.79%

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