[SAB] QoQ Cumulative 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- 19.28%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 255,771 168,959 83,920 308,068 225,464 151,039 70,567 135.40%
PBT 12,466 7,395 3,075 25,215 21,053 15,531 8,176 32.37%
Tax -1,558 -724 -512 -985 -739 -694 -134 410.93%
NP 10,908 6,671 2,563 24,230 20,314 14,837 8,042 22.46%
-
NP to SH 10,908 6,671 2,563 24,230 20,314 14,837 8,042 22.46%
-
Tax Rate 12.50% 9.79% 16.65% 3.91% 3.51% 4.47% 1.64% -
Total Cost 244,863 162,288 81,357 283,838 205,150 136,202 62,525 147.83%
-
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 54,755 41,955 5,252 7,867 - 2,621 - -
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 3.16% 1.93% 0.75% 6.79% 6.02% 4.48% 2.47% -
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 186.85 161.08 79.89 293.70 214.99 144.05 67.30 97.17%
EPS 7.97 6.36 2.44 23.10 19.37 14.15 7.67 2.58%
DPS 40.00 40.00 5.00 7.50 0.00 2.50 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 186.87 123.44 61.31 225.08 164.73 110.35 51.56 135.39%
EPS 7.97 4.87 1.87 17.70 14.84 10.84 5.88 22.40%
DPS 40.01 30.65 3.84 5.75 0.00 1.92 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 1.18 1.87 2.35 0.57 0.80 1.23 2.78 -43.43%
P/EPS 27.61 47.48 77.05 7.19 8.88 12.51 24.38 8.62%
EY 3.62 2.11 1.30 13.92 11.26 7.99 4.10 -7.94%
DY 18.18 13.25 2.66 4.52 0.00 1.41 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 1.15 1.35 3.78 0.61 0.80 1.18 2.60 -41.86%
P/EPS 26.98 34.28 123.77 7.71 8.88 12.01 22.82 11.77%
EY 3.71 2.92 0.81 12.98 11.26 8.32 4.38 -10.45%
DY 18.60 18.35 1.66 4.21 0.00 1.47 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