[SAB] QoQ TTM 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- 4.11%
YoY- -11.28%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 326,062 321,495 308,142 282,609 260,351 234,666 218,886 30.33%
PBT 17,079 20,114 25,215 23,848 23,007 21,695 19,562 -8.62%
Tax -1,015 -1,363 -984 -318 -406 226 431 -
NP 16,064 18,751 24,231 23,530 22,601 21,921 19,993 -13.53%
-
NP to SH 16,064 18,751 24,231 23,530 22,601 21,921 19,993 -13.53%
-
Tax Rate 5.94% 6.78% 3.90% 1.33% 1.76% -1.04% -2.20% -
Total Cost 309,998 302,744 283,911 259,079 237,750 212,745 198,893 34.32%
-
Net Worth 345,660 341,383 314,933 337,853 331,361 325,035 210,069 39.25%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 39,395 2,623 7,865 13,117 10,494 10,494 5,251 281.83%
Div Payout % 245.24% 13.99% 32.46% 55.75% 46.43% 47.87% 26.27% -
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 345,660 341,383 314,933 337,853 331,361 325,035 210,069 39.25%
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 4.93% 5.83% 7.86% 8.33% 8.68% 9.34% 9.13% -
ROE 4.65% 5.49% 7.69% 6.96% 6.82% 6.74% 9.52% -
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 310.35 306.07 293.53 269.35 248.28 223.81 208.39 30.31%
EPS 15.29 17.85 23.08 22.43 21.55 20.91 19.03 -13.53%
DPS 37.50 2.50 7.50 12.50 10.00 10.00 5.00 281.75%
NAPS 3.29 3.25 3.00 3.22 3.16 3.10 2.00 39.22%
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 238.23 234.89 225.13 206.48 190.22 171.45 159.92 30.34%
EPS 11.74 13.70 17.70 17.19 16.51 16.02 14.61 -13.53%
DPS 28.78 1.92 5.75 9.58 7.67 7.67 3.84 281.57%
NAPS 2.5255 2.4942 2.301 2.4684 2.421 2.3748 1.5348 39.25%
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 0.97 0.61 0.57 0.64 0.71 0.84 1.03 -3.91%
P/EPS 19.75 10.53 7.19 7.67 8.21 8.94 11.30 44.94%
EY 5.06 9.50 13.90 13.04 12.18 11.18 8.85 -31.04%
DY 12.42 1.33 4.52 7.27 5.65 5.35 2.33 204.21%
P/NAPS 0.92 0.58 0.55 0.53 0.56 0.60 1.08 -10.11%
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 - -
Price 2.18 3.02 1.78 1.72 1.70 1.75 0.00 -
P/RPS 0.70 0.99 0.61 0.64 0.68 0.78 0.00 -
P/EPS 14.26 16.92 7.71 7.67 7.89 8.37 0.00 -
EY 7.01 5.91 12.97 13.04 12.68 11.95 0.00 -
DY 17.20 0.83 4.21 7.27 5.88 5.71 0.00 -
P/NAPS 0.66 0.93 0.59 0.53 0.54 0.56 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