[SAB] QoQ TTM Result on 31-Oct-2002 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 3.1%
YoY- -28.43%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 321,495 308,142 282,609 260,351 234,666 218,886 211,046 32.49%
PBT 20,114 25,215 23,848 23,007 21,695 19,562 26,640 -17.12%
Tax -1,363 -984 -318 -406 226 431 -117 416.20%
NP 18,751 24,231 23,530 22,601 21,921 19,993 26,523 -20.69%
-
NP to SH 18,751 24,231 23,530 22,601 21,921 19,993 26,523 -20.69%
-
Tax Rate 6.78% 3.90% 1.33% 1.76% -1.04% -2.20% 0.44% -
Total Cost 302,744 283,911 259,079 237,750 212,745 198,893 184,523 39.23%
-
Net Worth 341,383 314,933 337,853 331,361 325,035 210,069 313,329 5.89%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 2,623 7,865 13,117 10,494 10,494 5,251 - -
Div Payout % 13.99% 32.46% 55.75% 46.43% 47.87% 26.27% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 341,383 314,933 337,853 331,361 325,035 210,069 313,329 5.89%
NOSH 105,040 104,977 104,923 104,861 104,850 105,034 104,792 0.15%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 5.83% 7.86% 8.33% 8.68% 9.34% 9.13% 12.57% -
ROE 5.49% 7.69% 6.96% 6.82% 6.74% 9.52% 8.46% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 306.07 293.53 269.35 248.28 223.81 208.39 201.39 32.28%
EPS 17.85 23.08 22.43 21.55 20.91 19.03 25.31 -20.81%
DPS 2.50 7.50 12.50 10.00 10.00 5.00 0.00 -
NAPS 3.25 3.00 3.22 3.16 3.10 2.00 2.99 5.73%
Adjusted Per Share Value based on latest NOSH - 104,861
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 234.78 225.03 206.38 190.13 171.37 159.85 154.12 32.49%
EPS 13.69 17.70 17.18 16.51 16.01 14.60 19.37 -20.70%
DPS 1.92 5.74 9.58 7.66 7.66 3.84 0.00 -
NAPS 2.493 2.2999 2.4673 2.4199 2.3737 1.5341 2.2882 5.89%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.88 1.66 1.72 1.77 1.87 2.15 1.98 -
P/RPS 0.61 0.57 0.64 0.71 0.84 1.03 0.98 -27.16%
P/EPS 10.53 7.19 7.67 8.21 8.94 11.30 7.82 22.00%
EY 9.50 13.90 13.04 12.18 11.18 8.85 12.78 -17.98%
DY 1.33 4.52 7.27 5.65 5.35 2.33 0.00 -
P/NAPS 0.58 0.55 0.53 0.56 0.60 1.08 0.66 -8.27%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/10/03 30/06/03 27/03/03 31/12/02 30/09/02 - - -
Price 3.02 1.78 1.72 1.70 1.75 0.00 0.00 -
P/RPS 0.99 0.61 0.64 0.68 0.78 0.00 0.00 -
P/EPS 16.92 7.71 7.67 7.89 8.37 0.00 0.00 -
EY 5.91 12.97 13.04 12.68 11.95 0.00 0.00 -
DY 0.83 4.21 7.27 5.88 5.71 0.00 0.00 -
P/NAPS 0.93 0.59 0.53 0.54 0.56 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