[SAB] QoQ TTM Result on 31-Jul-2004 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -25.91%
YoY- -60.02%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 375,057 397,016 395,125 377,739 358,671 338,449 326,062 9.79%
PBT 12,902 7,774 10,884 12,992 15,073 16,628 17,079 -17.06%
Tax -329 -5,584 -6,110 -5,496 -4,955 -1,804 -1,015 -52.84%
NP 12,573 2,190 4,774 7,496 10,118 14,824 16,064 -15.08%
-
NP to SH 12,573 2,190 4,774 7,496 10,118 14,824 16,064 -15.08%
-
Tax Rate 2.55% 71.83% 56.14% 42.30% 32.87% 10.85% 5.94% -
Total Cost 362,484 394,826 390,351 370,243 348,553 323,625 309,998 11.00%
-
Net Worth 273,817 344,261 352,675 376,125 366,707 345,541 345,660 -14.39%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 10,245 10,245 - 36,772 36,772 36,772 39,395 -59.29%
Div Payout % 81.49% 467.85% - 490.56% 363.44% 248.06% 245.24% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 273,817 344,261 352,675 376,125 366,707 345,541 345,660 -14.39%
NOSH 136,908 136,611 137,227 147,500 137,343 137,119 105,063 19.32%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 3.35% 0.55% 1.21% 1.98% 2.82% 4.38% 4.93% -
ROE 4.59% 0.64% 1.35% 1.99% 2.76% 4.29% 4.65% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 273.95 290.62 287.93 256.09 261.15 246.83 310.35 -7.98%
EPS 9.18 1.60 3.48 5.08 7.37 10.81 15.29 -28.85%
DPS 7.48 7.50 0.00 24.93 26.77 26.82 37.50 -65.89%
NAPS 2.00 2.52 2.57 2.55 2.67 2.52 3.29 -28.26%
Adjusted Per Share Value based on latest NOSH - 147,500
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 273.90 289.93 288.55 275.85 261.93 247.16 238.12 9.79%
EPS 9.18 1.60 3.49 5.47 7.39 10.83 11.73 -15.08%
DPS 7.48 7.48 0.00 26.85 26.85 26.85 28.77 -59.29%
NAPS 1.9996 2.5141 2.5755 2.7468 2.678 2.5234 2.5243 -14.40%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.70 1.85 1.91 1.88 2.00 2.20 3.02 -
P/RPS 0.62 0.64 0.66 0.73 0.77 0.89 0.97 -25.81%
P/EPS 18.51 115.40 54.90 36.99 27.15 20.35 19.75 -4.23%
EY 5.40 0.87 1.82 2.70 3.68 4.91 5.06 4.43%
DY 4.40 4.05 0.00 13.26 13.39 12.19 12.42 -49.96%
P/NAPS 0.85 0.73 0.74 0.74 0.75 0.87 0.92 -5.14%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 31/03/05 27/12/04 30/09/04 28/06/04 30/03/04 30/12/03 -
Price 1.78 1.77 1.79 1.87 1.98 2.15 2.18 -
P/RPS 0.65 0.61 0.62 0.73 0.76 0.87 0.70 -4.82%
P/EPS 19.38 110.41 51.45 36.80 26.88 19.89 14.26 22.71%
EY 5.16 0.91 1.94 2.72 3.72 5.03 7.01 -18.49%
DY 4.20 4.24 0.00 13.33 13.52 12.47 17.20 -60.96%
P/NAPS 0.89 0.70 0.70 0.73 0.74 0.85 0.66 22.07%

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