[SAB] YoY Cumulative Quarter Result on 31-Jan-2004 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 63.51%
YoY- -46.3%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 274,766 250,443 294,116 255,771 225,464 156,259 181,892 7.11%
PBT 16,772 3,111 5,168 12,466 21,053 20,598 29,269 -8.85%
Tax -2,623 -1,164 -2,188 -1,558 -739 -190 -67 84.21%
NP 14,149 1,947 2,980 10,908 20,314 20,408 29,202 -11.37%
-
NP to SH 11,353 1,353 2,980 10,908 20,314 20,408 29,202 -14.56%
-
Tax Rate 15.64% 37.42% 42.34% 12.50% 3.51% 0.92% 0.23% -
Total Cost 260,617 248,496 291,136 244,863 205,150 135,851 152,690 9.31%
-
Net Worth 365,651 360,800 344,477 344,958 337,692 313,565 293,592 3.72%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 4,793 7,516 10,252 54,755 - - - -
Div Payout % 42.22% 555.56% 344.04% 501.97% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 365,651 360,800 344,477 344,958 337,692 313,565 293,592 3.72%
NOSH 136,948 136,666 136,697 136,888 104,873 104,871 104,854 4.54%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 5.15% 0.78% 1.01% 4.26% 9.01% 13.06% 16.05% -
ROE 3.10% 0.38% 0.87% 3.16% 6.02% 6.51% 9.95% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 200.64 183.25 215.16 186.85 214.99 149.00 173.47 2.45%
EPS 8.29 0.99 2.18 7.97 19.37 19.46 27.85 -18.28%
DPS 3.50 5.50 7.50 40.00 0.00 0.00 0.00 -
NAPS 2.67 2.64 2.52 2.52 3.22 2.99 2.80 -0.78%
Adjusted Per Share Value based on latest NOSH - 137,119
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 200.75 182.98 214.89 186.87 164.73 114.17 132.89 7.11%
EPS 8.29 0.99 2.18 7.97 14.84 14.91 21.34 -14.57%
DPS 3.50 5.49 7.49 40.01 0.00 0.00 0.00 -
NAPS 2.6715 2.6361 2.5168 2.5203 2.4673 2.291 2.145 3.72%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.56 1.85 1.85 2.20 1.72 1.98 1.75 -
P/RPS 0.78 1.01 0.86 1.18 0.80 1.33 1.01 -4.21%
P/EPS 18.82 186.87 84.86 27.61 8.88 10.17 6.28 20.06%
EY 5.31 0.54 1.18 3.62 11.26 9.83 15.91 -16.70%
DY 2.24 2.97 4.05 18.18 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.73 0.87 0.53 0.66 0.63 -1.36%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/03/07 29/03/06 31/03/05 30/03/04 27/03/03 29/03/02 29/03/01 -
Price 1.44 1.74 1.77 2.15 1.72 1.95 1.75 -
P/RPS 0.72 0.95 0.82 1.15 0.80 1.31 1.01 -5.48%
P/EPS 17.37 175.76 81.19 26.98 8.88 10.02 6.28 18.46%
EY 5.76 0.57 1.23 3.71 11.26 9.98 15.91 -15.57%
DY 2.43 3.16 4.24 18.60 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.70 0.85 0.53 0.65 0.63 -2.53%

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