[SAB] YoY Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -28.24%
YoY- 126.68%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 544,868 471,070 365,832 343,624 410,826 337,918 302,078 10.32%
PBT 30,564 51,954 15,606 6,538 6,414 14,790 31,062 -0.26%
Tax -6,284 -5,292 -3,336 -836 -3,760 -1,448 -1,388 28.59%
NP 24,280 46,662 12,270 5,702 2,654 13,342 29,674 -3.28%
-
NP to SH 21,432 42,110 8,782 6,016 2,654 13,342 29,674 -5.27%
-
Tax Rate 20.56% 10.19% 21.38% 12.79% 58.62% 9.79% 4.47% -
Total Cost 520,588 424,408 353,562 337,922 408,172 324,576 272,404 11.38%
-
Net Worth 391,414 386,053 363,864 352,756 351,586 345,087 331,342 2.81%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - 83,911 5,242 -
Div Payout % - - - - - 628.93% 17.67% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 391,414 386,053 363,864 352,756 351,586 345,087 331,342 2.81%
NOSH 136,858 136,898 136,791 136,727 136,804 104,889 104,855 4.53%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 4.46% 9.91% 3.35% 1.66% 0.65% 3.95% 9.82% -
ROE 5.48% 10.91% 2.41% 1.71% 0.75% 3.87% 8.96% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 398.13 344.10 267.44 251.32 300.30 322.16 288.09 5.53%
EPS 15.66 30.76 6.42 4.40 1.94 12.72 28.30 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 80.00 5.00 -
NAPS 2.86 2.82 2.66 2.58 2.57 3.29 3.16 -1.64%
Adjusted Per Share Value based on latest NOSH - 136,119
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 398.09 344.17 267.28 251.06 300.16 246.89 220.70 10.32%
EPS 15.66 30.77 6.42 4.40 1.94 9.75 21.68 -5.27%
DPS 0.00 0.00 0.00 0.00 0.00 61.31 3.83 -
NAPS 2.8598 2.8206 2.6585 2.5773 2.5688 2.5213 2.4209 2.81%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.56 1.80 1.58 1.89 1.91 3.02 1.77 -
P/RPS 0.39 0.52 0.59 0.75 0.64 0.94 0.61 -7.17%
P/EPS 9.96 5.85 24.61 42.95 98.45 23.74 6.25 8.06%
EY 10.04 17.09 4.06 2.33 1.02 4.21 15.99 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 26.49 2.82 -
P/NAPS 0.55 0.64 0.59 0.73 0.74 0.92 0.56 -0.29%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 26/12/08 04/01/08 26/12/06 28/12/05 27/12/04 30/12/03 31/12/02 -
Price 1.60 1.98 1.54 1.79 1.79 2.18 1.70 -
P/RPS 0.40 0.58 0.58 0.71 0.60 0.68 0.59 -6.26%
P/EPS 10.22 6.44 23.99 40.68 92.27 17.14 6.01 9.24%
EY 9.79 15.54 4.17 2.46 1.08 5.83 16.65 -8.46%
DY 0.00 0.00 0.00 0.00 0.00 36.70 2.94 -
P/NAPS 0.56 0.70 0.58 0.69 0.70 0.66 0.54 0.60%

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