[SAB] QoQ 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- -28.5%
YoY- 30.36%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 86,812 85,039 83,920 82,678 74,425 80,472 70,567 14.76%
PBT 5,071 4,320 3,075 4,162 5,522 7,355 8,176 -27.20%
Tax -834 -212 -512 -246 -45 -560 -134 237.23%
NP 4,237 4,108 2,563 3,916 5,477 6,795 8,042 -34.69%
-
NP to SH 4,237 4,108 2,563 3,916 5,477 6,795 8,042 -34.69%
-
Tax Rate 16.45% 4.91% 16.65% 5.91% 0.81% 7.61% 1.64% -
Total Cost 82,575 80,931 81,357 78,762 68,948 73,677 62,525 20.31%
-
Net Worth 345,541 345,660 341,383 314,933 337,853 331,361 325,035 4.15%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 36,772 5,252 - - 2,621 - -
Div Payout % - 895.14% 204.92% - - 38.58% - -
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 345,541 345,660 341,383 314,933 337,853 331,361 325,035 4.15%
NOSH 137,119 105,063 105,040 104,977 104,923 104,861 104,850 19.52%
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 4.88% 4.83% 3.05% 4.74% 7.36% 8.44% 11.40% -
ROE 1.23% 1.19% 0.75% 1.24% 1.62% 2.05% 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 63.31 80.94 79.89 78.76 70.93 76.74 67.30 -3.98%
EPS 3.09 3.91 2.44 3.73 5.22 6.48 7.67 -45.36%
DPS 0.00 35.00 5.00 0.00 0.00 2.50 0.00 -
NAPS 2.52 3.29 3.25 3.00 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 63.40 62.10 61.29 60.38 54.35 58.77 51.53 14.77%
EPS 3.09 3.00 1.87 2.86 4.00 4.96 5.87 -34.72%
DPS 0.00 26.85 3.84 0.00 0.00 1.91 0.00 -
NAPS 2.5234 2.5243 2.493 2.2999 2.4673 2.4199 2.3737 4.14%
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 3.47 3.73 2.35 2.11 2.42 2.31 2.78 15.88%
P/EPS 71.20 77.24 77.05 44.50 32.95 27.31 24.38 103.91%
EY 1.40 1.29 1.30 2.25 3.03 3.66 4.10 -51.05%
DY 0.00 11.59 2.66 0.00 0.00 1.41 0.00 -
P/NAPS 0.87 0.92 0.58 0.55 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 3.40 2.69 3.78 2.26 2.42 2.22 2.60 19.52%
P/EPS 69.58 55.75 123.77 47.72 32.95 26.23 22.82 109.84%
EY 1.44 1.79 0.81 2.10 3.03 3.81 4.38 -52.26%
DY 0.00 16.06 1.66 0.00 0.00 1.47 0.00 -
P/NAPS 0.85 0.66 0.93 0.59 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