[SAB] YoY Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -83.33%
YoY- 3652.54%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 146,880 110,311 93,914 81,364 102,988 83,920 70,567 12.98%
PBT 22,927 11,410 2,138 2,090 994 3,075 8,176 18.73%
Tax -4,793 -1,243 -758 -44 -1,053 -512 -134 81.41%
NP 18,134 10,167 1,380 2,046 -59 2,563 8,042 14.49%
-
NP to SH 15,884 8,972 589 2,096 -59 2,563 8,042 12.00%
-
Tax Rate 20.91% 10.89% 35.45% 2.11% 105.94% 16.65% 1.64% -
Total Cost 128,746 100,144 92,534 79,318 103,047 81,357 62,525 12.78%
-
Net Worth 399,838 384,905 360,248 353,443 376,125 341,383 325,035 3.50%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - 5,252 - -
Div Payout % - - - - - 204.92% - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 399,838 384,905 360,248 353,443 376,125 341,383 325,035 3.50%
NOSH 136,931 136,977 136,976 136,993 147,500 105,040 104,850 4.54%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 12.35% 9.22% 1.47% 2.51% -0.06% 3.05% 11.40% -
ROE 3.97% 2.33% 0.16% 0.59% -0.02% 0.75% 2.47% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 107.27 80.53 68.56 59.39 69.82 79.89 67.30 8.07%
EPS 11.60 6.55 0.43 1.53 -0.04 2.44 7.67 7.13%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.92 2.81 2.63 2.58 2.55 3.25 3.10 -0.99%
Adjusted Per Share Value based on latest NOSH - 136,993
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 107.26 80.56 68.58 59.42 75.21 61.29 51.53 12.98%
EPS 11.60 6.55 0.43 1.53 -0.04 1.87 5.87 12.01%
DPS 0.00 0.00 0.00 0.00 0.00 3.84 0.00 -
NAPS 2.9199 2.8109 2.6308 2.5811 2.7468 2.493 2.3737 3.50%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.73 1.71 1.63 1.89 1.88 1.88 1.87 -
P/RPS 1.61 2.12 2.38 3.18 2.69 2.35 2.78 -8.69%
P/EPS 14.91 26.11 379.07 123.53 -4,700.00 77.05 24.38 -7.86%
EY 6.71 3.83 0.26 0.81 -0.02 1.30 4.10 8.54%
DY 0.00 0.00 0.00 0.00 0.00 2.66 0.00 -
P/NAPS 0.59 0.61 0.62 0.73 0.74 0.58 0.60 -0.27%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/09/08 27/09/07 29/09/06 29/09/05 30/09/04 31/10/03 30/09/02 -
Price 1.69 1.50 1.57 1.92 1.87 3.02 1.75 -
P/RPS 1.58 1.86 2.29 3.23 2.68 3.78 2.60 -7.95%
P/EPS 14.57 22.90 365.12 125.49 -4,675.00 123.77 22.82 -7.19%
EY 6.86 4.37 0.27 0.80 -0.02 0.81 4.38 7.75%
DY 0.00 0.00 0.00 0.00 0.00 1.66 0.00 -
P/NAPS 0.58 0.53 0.60 0.74 0.73 0.93 0.56 0.58%

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