[SAB] YoY Annual (Unaudited) Result on 30-Apr-2004 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
YoY- -58.24%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 370,164 336,519 375,057 358,671 308,068 212,547 237,770 7.65%
PBT 25,457 2,045 12,903 15,074 25,215 20,967 38,392 -6.61%
Tax -7,659 -1,849 -330 -4,956 -985 245 414 -
NP 17,798 196 12,573 10,118 24,230 21,212 38,806 -12.17%
-
NP to SH 14,110 209 12,573 10,118 24,230 21,212 38,806 -15.51%
-
Tax Rate 30.09% 90.42% 2.56% 32.88% 3.91% -1.17% -1.08% -
Total Cost 352,366 336,323 362,484 348,553 283,838 191,335 198,964 9.98%
-
Net Worth 368,327 351,762 367,154 352,111 356,637 307,222 306,144 3.12%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 8,215 4,681 10,274 54,803 7,867 - - -
Div Payout % 58.22% 2,239.83% 81.72% 541.64% 32.47% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 368,327 351,762 367,154 352,111 356,637 307,222 306,144 3.12%
NOSH 136,924 133,750 136,998 137,008 104,893 104,854 104,844 4.54%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 4.81% 0.06% 3.35% 2.82% 7.87% 9.98% 16.32% -
ROE 3.83% 0.06% 3.42% 2.87% 6.79% 6.90% 12.68% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 270.34 251.60 273.77 261.79 293.70 202.71 226.78 2.97%
EPS 10.30 0.15 9.18 8.62 23.10 20.23 37.01 -19.19%
DPS 6.00 3.50 7.50 40.00 7.50 0.00 0.00 -
NAPS 2.69 2.63 2.68 2.57 3.40 2.93 2.92 -1.35%
Adjusted Per Share Value based on latest NOSH - 137,343
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 270.45 245.87 274.02 262.05 225.08 155.29 173.72 7.65%
EPS 10.31 0.15 9.19 7.39 17.70 15.50 28.35 -15.50%
DPS 6.00 3.42 7.51 40.04 5.75 0.00 0.00 -
NAPS 2.6911 2.57 2.6825 2.5726 2.6057 2.2446 2.2368 3.12%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.60 1.75 1.70 2.00 1.66 2.15 1.90 -
P/RPS 0.59 0.70 0.62 0.76 0.57 1.06 0.84 -5.71%
P/EPS 15.53 1,119.92 18.52 27.08 7.19 10.63 5.13 20.26%
EY 6.44 0.09 5.40 3.69 13.92 9.41 19.48 -16.83%
DY 3.75 2.00 4.41 20.00 4.52 0.00 0.00 -
P/NAPS 0.59 0.67 0.63 0.78 0.49 0.73 0.65 -1.60%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 29/06/06 28/06/05 28/06/04 30/06/03 23/07/02 30/07/01 -
Price 1.54 1.68 1.78 1.98 1.78 1.89 2.06 -
P/RPS 0.57 0.67 0.65 0.76 0.61 0.93 0.91 -7.49%
P/EPS 14.94 1,075.12 19.40 26.81 7.71 9.34 5.57 17.86%
EY 6.69 0.09 5.16 3.73 12.98 10.70 17.97 -15.17%
DY 3.90 2.08 4.21 20.20 4.21 0.00 0.00 -
P/NAPS 0.57 0.64 0.66 0.77 0.52 0.65 0.71 -3.59%

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