[SAB] YoY Cumulative 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- 160.28%
YoY- -55.04%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Revenue 182,916 171,812 205,413 168,959 151,039 104,092 104,092 11.92%
PBT 7,803 3,269 3,207 7,395 15,531 15,916 15,916 -13.27%
Tax -1,668 -418 -1,880 -724 -694 -56 -56 97.00%
NP 6,135 2,851 1,327 6,671 14,837 15,860 15,860 -17.28%
-
NP to SH 4,391 3,008 1,327 6,671 14,837 15,860 15,860 -22.62%
-
Tax Rate 21.38% 12.79% 58.62% 9.79% 4.47% 0.35% 0.35% -
Total Cost 176,781 168,961 204,086 162,288 136,202 88,232 88,232 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 - - - 41,955 2,621 - - -
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 1.21% 0.85% 0.38% 1.93% 4.48% 5.15% 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 133.72 125.66 150.15 161.08 144.05 99.30 99.30 6.12%
EPS 3.21 2.20 0.97 6.36 14.15 15.13 15.13 -26.63%
DPS 0.00 0.00 0.00 40.00 2.50 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 133.64 125.53 150.08 123.44 110.35 76.05 76.05 11.92%
EPS 3.21 2.20 0.97 4.87 10.84 11.59 11.59 -22.62%
DPS 0.00 0.00 0.00 30.65 1.92 0.00 0.00 -
NAPS 2.6585 2.5773 2.5688 2.5213 2.4209 2.2517 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 1.18 1.50 1.27 1.87 1.23 1.85 1.86 -8.69%
P/EPS 49.22 85.91 196.91 47.48 12.51 12.16 12.23 32.07%
EY 2.03 1.16 0.51 2.11 7.99 8.22 8.18 -24.30%
DY 0.00 0.00 0.00 13.25 1.41 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 1.15 1.42 1.19 1.35 1.18 1.95 0.00 -
P/EPS 47.98 81.36 184.54 34.28 12.01 12.82 0.00 -
EY 2.08 1.23 0.54 2.92 8.32 7.80 0.00 -
DY 0.00 0.00 0.00 18.35 1.47 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