[SAB] QoQ TTM Result on 31-Jan-2006 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -23.21%
YoY- 399.82%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 347,239 348,686 336,136 331,000 341,457 353,433 375,057 -4.99%
PBT 7,275 2,788 2,740 10,847 12,965 13,998 12,902 -31.67%
Tax -3,100 -2,564 -1,850 692 1,131 680 -329 344.29%
NP 4,175 224 890 11,539 14,096 14,678 12,573 -51.95%
-
NP to SH 2,098 -792 715 10,946 14,254 14,728 12,573 -69.59%
-
Tax Rate 42.61% 91.97% 67.52% -6.38% -8.72% -4.86% 2.55% -
Total Cost 343,064 348,462 335,246 319,461 327,361 338,755 362,484 -3.59%
-
Net Worth 363,788 360,248 360,595 361,090 351,188 353,443 273,817 20.79%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 12,321 12,321 12,321 7,522 10,245 10,245 10,245 13.05%
Div Payout % 587.30% 0.00% 1,723.29% 68.73% 71.88% 69.57% 81.49% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 363,788 360,248 360,595 361,090 351,188 353,443 273,817 20.79%
NOSH 136,762 136,976 137,108 136,776 136,119 136,993 136,908 -0.07%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 1.20% 0.06% 0.26% 3.49% 4.13% 4.15% 3.35% -
ROE 0.58% -0.22% 0.20% 3.03% 4.06% 4.17% 4.59% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 253.90 254.56 245.16 242.00 250.85 257.99 273.95 -4.92%
EPS 1.53 -0.58 0.52 8.00 10.47 10.75 9.18 -69.61%
DPS 9.00 9.00 9.00 5.50 7.50 7.50 7.48 13.08%
NAPS 2.66 2.63 2.63 2.64 2.58 2.58 2.00 20.87%
Adjusted Per Share Value based on latest NOSH - 136,776
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 253.58 254.64 245.47 241.72 249.36 258.10 273.90 -4.99%
EPS 1.53 -0.58 0.52 7.99 10.41 10.76 9.18 -69.61%
DPS 9.00 9.00 9.00 5.49 7.48 7.48 7.48 13.08%
NAPS 2.6567 2.6308 2.6334 2.637 2.5647 2.5811 1.9996 20.79%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.58 1.63 1.75 1.85 1.89 1.89 1.70 -
P/RPS 0.62 0.64 0.71 0.76 0.75 0.73 0.62 0.00%
P/EPS 103.00 -281.91 335.58 23.12 18.05 17.58 18.51 213.03%
EY 0.97 -0.35 0.30 4.33 5.54 5.69 5.40 -68.06%
DY 5.70 5.52 5.14 2.97 3.97 3.97 4.40 18.78%
P/NAPS 0.59 0.62 0.67 0.70 0.73 0.73 0.85 -21.55%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 26/12/06 29/09/06 29/06/06 29/03/06 28/12/05 29/09/05 28/06/05 -
Price 1.54 1.57 1.68 1.74 1.79 1.92 1.78 -
P/RPS 0.61 0.62 0.69 0.72 0.71 0.74 0.65 -4.13%
P/EPS 100.39 -271.53 322.16 21.74 17.09 17.86 19.38 198.48%
EY 1.00 -0.37 0.31 4.60 5.85 5.60 5.16 -66.41%
DY 5.84 5.73 5.36 3.16 4.19 3.91 4.20 24.50%
P/NAPS 0.58 0.60 0.64 0.66 0.69 0.74 0.89 -24.77%

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