[SAB] QoQ Cumulative Quarter Result on 30-Apr-2004 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -7.24%
YoY- -58.24%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 294,116 205,413 102,988 358,671 255,771 168,959 83,920 129.85%
PBT 5,168 3,207 994 15,074 12,466 7,395 3,075 41.13%
Tax -2,188 -1,880 -1,053 -4,956 -1,558 -724 -512 162.18%
NP 2,980 1,327 -59 10,118 10,908 6,671 2,563 10.52%
-
NP to SH 2,980 1,327 -59 10,118 10,908 6,671 2,563 10.52%
-
Tax Rate 42.34% 58.62% 105.94% 32.88% 12.50% 9.79% 16.65% -
Total Cost 291,136 204,086 103,047 348,553 244,863 162,288 81,357 133.05%
-
Net Worth 344,477 351,586 376,125 352,111 344,958 345,087 341,383 0.60%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 10,252 - - 54,803 54,755 41,955 5,252 55.87%
Div Payout % 344.04% - - 541.64% 501.97% 628.93% 204.92% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 344,477 351,586 376,125 352,111 344,958 345,087 341,383 0.60%
NOSH 136,697 136,804 147,500 137,008 136,888 104,889 105,040 19.10%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 1.01% 0.65% -0.06% 2.82% 4.26% 3.95% 3.05% -
ROE 0.87% 0.38% -0.02% 2.87% 3.16% 1.93% 0.75% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 215.16 150.15 69.82 261.79 186.85 161.08 79.89 92.99%
EPS 2.18 0.97 -0.04 8.62 7.97 6.36 2.44 -7.20%
DPS 7.50 0.00 0.00 40.00 40.00 40.00 5.00 30.87%
NAPS 2.52 2.57 2.55 2.57 2.52 3.29 3.25 -15.53%
Adjusted Per Share Value based on latest NOSH - 137,343
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 214.89 150.08 75.25 262.05 186.87 123.44 61.31 129.86%
EPS 2.18 0.97 -0.04 7.39 7.97 4.87 1.87 10.71%
DPS 7.49 0.00 0.00 40.04 40.01 30.65 3.84 55.79%
NAPS 2.5168 2.5688 2.748 2.5726 2.5203 2.5213 2.4942 0.60%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.85 1.91 1.88 2.00 2.20 3.02 1.88 -
P/RPS 0.86 1.27 2.69 0.76 1.18 1.87 2.35 -48.68%
P/EPS 84.86 196.91 -4,700.00 27.08 27.61 47.48 77.05 6.61%
EY 1.18 0.51 -0.02 3.69 3.62 2.11 1.30 -6.22%
DY 4.05 0.00 0.00 20.00 18.18 13.25 2.66 32.17%
P/NAPS 0.73 0.74 0.74 0.78 0.87 0.92 0.58 16.49%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 27/12/04 30/09/04 28/06/04 30/03/04 30/12/03 31/10/03 -
Price 1.77 1.79 1.87 1.98 2.15 2.18 3.02 -
P/RPS 0.82 1.19 2.68 0.76 1.15 1.35 3.78 -63.72%
P/EPS 81.19 184.54 -4,675.00 26.81 26.98 34.28 123.77 -24.40%
EY 1.23 0.54 -0.02 3.73 3.71 2.92 0.81 31.94%
DY 4.24 0.00 0.00 20.20 18.60 18.35 1.66 86.32%
P/NAPS 0.70 0.70 0.73 0.77 0.85 0.66 0.93 -17.18%

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