[SAB] QoQ TTM Result on 31-Oct-2004 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -36.31%
YoY- -70.28%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 353,433 375,057 397,016 395,125 377,739 358,671 338,449 2.93%
PBT 13,998 12,902 7,774 10,884 12,992 15,073 16,628 -10.85%
Tax 680 -329 -5,584 -6,110 -5,496 -4,955 -1,804 -
NP 14,678 12,573 2,190 4,774 7,496 10,118 14,824 -0.65%
-
NP to SH 14,728 12,573 2,190 4,774 7,496 10,118 14,824 -0.43%
-
Tax Rate -4.86% 2.55% 71.83% 56.14% 42.30% 32.87% 10.85% -
Total Cost 338,755 362,484 394,826 390,351 370,243 348,553 323,625 3.09%
-
Net Worth 353,443 273,817 344,261 352,675 376,125 366,707 345,541 1.52%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 10,245 10,245 10,245 - 36,772 36,772 36,772 -57.37%
Div Payout % 69.57% 81.49% 467.85% - 490.56% 363.44% 248.06% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 353,443 273,817 344,261 352,675 376,125 366,707 345,541 1.52%
NOSH 136,993 136,908 136,611 137,227 147,500 137,343 137,119 -0.06%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 4.15% 3.35% 0.55% 1.21% 1.98% 2.82% 4.38% -
ROE 4.17% 4.59% 0.64% 1.35% 1.99% 2.76% 4.29% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 257.99 273.95 290.62 287.93 256.09 261.15 246.83 2.99%
EPS 10.75 9.18 1.60 3.48 5.08 7.37 10.81 -0.37%
DPS 7.50 7.48 7.50 0.00 24.93 26.77 26.82 -57.27%
NAPS 2.58 2.00 2.52 2.57 2.55 2.67 2.52 1.58%
Adjusted Per Share Value based on latest NOSH - 137,227
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 258.10 273.90 289.93 288.55 275.85 261.93 247.16 2.93%
EPS 10.76 9.18 1.60 3.49 5.47 7.39 10.83 -0.43%
DPS 7.48 7.48 7.48 0.00 26.85 26.85 26.85 -57.37%
NAPS 2.5811 1.9996 2.5141 2.5755 2.7468 2.678 2.5234 1.52%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.89 1.70 1.85 1.91 1.88 2.00 2.20 -
P/RPS 0.73 0.62 0.64 0.66 0.73 0.77 0.89 -12.38%
P/EPS 17.58 18.51 115.40 54.90 36.99 27.15 20.35 -9.30%
EY 5.69 5.40 0.87 1.82 2.70 3.68 4.91 10.33%
DY 3.97 4.40 4.05 0.00 13.26 13.39 12.19 -52.69%
P/NAPS 0.73 0.85 0.73 0.74 0.74 0.75 0.87 -11.04%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 28/06/05 31/03/05 27/12/04 30/09/04 28/06/04 30/03/04 -
Price 1.92 1.78 1.77 1.79 1.87 1.98 2.15 -
P/RPS 0.74 0.65 0.61 0.62 0.73 0.76 0.87 -10.23%
P/EPS 17.86 19.38 110.41 51.45 36.80 26.88 19.89 -6.93%
EY 5.60 5.16 0.91 1.94 2.72 3.72 5.03 7.42%
DY 3.91 4.20 4.24 0.00 13.33 13.52 12.47 -53.87%
P/NAPS 0.74 0.89 0.70 0.70 0.73 0.74 0.85 -8.83%

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