[SAB] YoY Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 30.14%
YoY- -55.04%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Revenue 365,832 343,624 410,826 337,918 302,078 208,184 208,184 11.92%
PBT 15,606 6,538 6,414 14,790 31,062 31,832 31,832 -13.27%
Tax -3,336 -836 -3,760 -1,448 -1,388 -112 -112 97.00%
NP 12,270 5,702 2,654 13,342 29,674 31,720 31,720 -17.28%
-
NP to SH 8,782 6,016 2,654 13,342 29,674 31,720 31,720 -22.62%
-
Tax Rate 21.38% 12.79% 58.62% 9.79% 4.47% 0.35% 0.35% -
Total Cost 353,562 337,922 408,172 324,576 272,404 176,464 176,464 14.89%
-
Net Worth 363,864 352,756 351,586 345,087 331,342 308,185 0 -
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Div - - - 83,911 5,242 - - -
Div Payout % - - - 628.93% 17.67% - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Net Worth 363,864 352,756 351,586 345,087 331,342 308,185 0 -
NOSH 136,791 136,727 136,804 104,889 104,855 104,824 104,824 5.46%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
NP Margin 3.35% 1.66% 0.65% 3.95% 9.82% 15.24% 15.24% -
ROE 2.41% 1.71% 0.75% 3.87% 8.96% 10.29% 0.00% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
RPS 267.44 251.32 300.30 322.16 288.09 198.60 198.60 6.12%
EPS 6.42 4.40 1.94 12.72 28.30 30.26 30.26 -26.63%
DPS 0.00 0.00 0.00 80.00 5.00 0.00 0.00 -
NAPS 2.66 2.58 2.57 3.29 3.16 2.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,063
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
RPS 267.16 250.94 300.02 246.77 220.60 152.03 152.03 11.92%
EPS 6.41 4.39 1.94 9.74 21.67 23.16 23.16 -22.63%
DPS 0.00 0.00 0.00 61.28 3.83 0.00 0.00 -
NAPS 2.6572 2.5761 2.5676 2.5201 2.4197 2.2506 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 30/10/01 -
Price 1.58 1.89 1.91 3.02 1.77 1.84 1.85 -
P/RPS 0.59 0.75 0.64 0.94 0.61 0.93 0.93 -8.69%
P/EPS 24.61 42.95 98.45 23.74 6.25 6.08 6.11 32.09%
EY 4.06 2.33 1.02 4.21 15.99 16.45 16.36 -24.30%
DY 0.00 0.00 0.00 26.49 2.82 0.00 0.00 -
P/NAPS 0.59 0.73 0.74 0.92 0.56 0.63 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Date 26/12/06 28/12/05 27/12/04 30/12/03 31/12/02 26/12/01 - -
Price 1.54 1.79 1.79 2.18 1.70 1.94 0.00 -
P/RPS 0.58 0.71 0.60 0.68 0.59 0.98 0.00 -
P/EPS 23.99 40.68 92.27 17.14 6.01 6.41 0.00 -
EY 4.17 2.46 1.08 5.83 16.65 15.60 0.00 -
DY 0.00 0.00 0.00 36.70 2.94 0.00 0.00 -
P/NAPS 0.58 0.69 0.70 0.66 0.54 0.66 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