[SAB] QoQ TTM Result on 30-Apr-2002 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
23-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- -24.62%
YoY- -48.48%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 CAGR
Revenue 282,609 260,351 234,666 218,886 211,046 214,757 212,148 25.67%
PBT 23,848 23,007 21,695 19,562 26,640 31,082 30,422 -17.63%
Tax -318 -406 226 431 -117 497 342 -
NP 23,530 22,601 21,921 19,993 26,523 31,579 30,764 -19.23%
-
NP to SH 23,530 22,601 21,921 19,993 26,523 31,579 30,764 -19.23%
-
Tax Rate 1.33% 1.76% -1.04% -2.20% 0.44% -1.60% -1.12% -
Total Cost 259,079 237,750 212,745 198,893 184,523 183,178 181,384 32.85%
-
Net Worth 337,853 331,361 325,035 210,069 313,329 308,372 0 -
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 CAGR
Div 13,117 10,494 10,494 5,251 - - - -
Div Payout % 55.75% 46.43% 47.87% 26.27% - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 CAGR
Net Worth 337,853 331,361 325,035 210,069 313,329 308,372 0 -
NOSH 104,923 104,861 104,850 105,034 104,792 104,888 104,888 0.02%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 CAGR
NP Margin 8.33% 8.68% 9.34% 9.13% 12.57% 14.70% 14.50% -
ROE 6.96% 6.82% 6.74% 9.52% 8.46% 10.24% 0.00% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 CAGR
RPS 269.35 248.28 223.81 208.39 201.39 204.75 202.26 25.64%
EPS 22.43 21.55 20.91 19.03 25.31 30.11 29.33 -19.24%
DPS 12.50 10.00 10.00 5.00 0.00 0.00 0.00 -
NAPS 3.22 3.16 3.10 2.00 2.99 2.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,034
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 CAGR
RPS 206.48 190.22 171.45 159.92 154.19 156.91 155.00 25.67%
EPS 17.19 16.51 16.02 14.61 19.38 23.07 22.48 -19.25%
DPS 9.58 7.67 7.67 3.84 0.00 0.00 0.00 -
NAPS 2.4684 2.421 2.3748 1.5348 2.2893 2.253 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 -
Price 1.72 1.77 1.87 2.15 1.98 1.84 1.85 -
P/RPS 0.64 0.71 0.84 1.03 0.98 0.90 0.91 -24.45%
P/EPS 7.67 8.21 8.94 11.30 7.82 6.11 6.31 16.82%
EY 13.04 12.18 11.18 8.85 12.78 16.36 15.85 -14.40%
DY 7.27 5.65 5.35 2.33 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.60 1.08 0.66 0.63 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 30/10/01 CAGR
Date 27/03/03 31/12/02 30/09/02 - - - - -
Price 1.72 1.70 1.75 0.00 0.00 0.00 0.00 -
P/RPS 0.64 0.68 0.78 0.00 0.00 0.00 0.00 -
P/EPS 7.67 7.89 8.37 0.00 0.00 0.00 0.00 -
EY 13.04 12.68 11.95 0.00 0.00 0.00 0.00 -
DY 7.27 5.88 5.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.56 0.00 0.00 0.00 0.00 -

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