[SAB] QoQ Quarter Result on 31-Jan-2003 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -19.4%
YoY- 20.43%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 85,039 83,920 82,678 74,425 80,472 70,567 56,288 31.56%
PBT 4,320 3,075 4,162 5,522 7,355 8,176 2,569 41.27%
Tax -212 -512 -246 -45 -560 -134 435 -
NP 4,108 2,563 3,916 5,477 6,795 8,042 3,004 23.13%
-
NP to SH 4,108 2,563 3,916 5,477 6,795 8,042 3,004 23.13%
-
Tax Rate 4.91% 16.65% 5.91% 0.81% 7.61% 1.64% -16.93% -
Total Cost 80,931 81,357 78,762 68,948 73,677 62,525 53,284 32.03%
-
Net Worth 345,660 341,383 314,933 337,853 331,361 325,035 307,752 8.02%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 36,772 5,252 - - 2,621 - - -
Div Payout % 895.14% 204.92% - - 38.58% - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 345,660 341,383 314,933 337,853 331,361 325,035 307,752 8.02%
NOSH 105,063 105,040 104,977 104,923 104,861 104,850 105,034 0.01%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 4.83% 3.05% 4.74% 7.36% 8.44% 11.40% 5.34% -
ROE 1.19% 0.75% 1.24% 1.62% 2.05% 2.47% 0.98% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 80.94 79.89 78.76 70.93 76.74 67.30 53.59 31.54%
EPS 3.91 2.44 3.73 5.22 6.48 7.67 2.86 23.10%
DPS 35.00 5.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 3.29 3.25 3.00 3.22 3.16 3.10 2.93 8.00%
Adjusted Per Share Value based on latest NOSH - 104,923
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 62.13 61.31 60.41 54.38 58.79 51.56 41.13 31.55%
EPS 3.00 1.87 2.86 4.00 4.96 5.88 2.19 23.27%
DPS 26.87 3.84 0.00 0.00 1.92 0.00 0.00 -
NAPS 2.5255 2.4942 2.301 2.4684 2.421 2.3748 2.2485 8.03%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 3.02 1.88 1.66 1.72 1.77 1.87 2.15 -
P/RPS 3.73 2.35 2.11 2.42 2.31 2.78 4.01 -4.69%
P/EPS 77.24 77.05 44.50 32.95 27.31 24.38 75.17 1.82%
EY 1.29 1.30 2.25 3.03 3.66 4.10 1.33 -2.00%
DY 11.59 2.66 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 0.92 0.58 0.55 0.53 0.56 0.60 0.73 16.62%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 31/10/03 30/06/03 27/03/03 31/12/02 30/09/02 23/07/02 -
Price 2.18 3.02 1.78 1.72 1.70 1.75 1.89 -
P/RPS 2.69 3.78 2.26 2.42 2.22 2.60 3.53 -16.52%
P/EPS 55.75 123.77 47.72 32.95 26.23 22.82 66.08 -10.68%
EY 1.79 0.81 2.10 3.03 3.81 4.38 1.51 11.97%
DY 16.06 1.66 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.66 0.93 0.59 0.53 0.54 0.56 0.65 1.02%

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