[SAB] YoY TTM Result on 30-Apr-2005 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 474.11%
YoY- 24.26%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 465,521 370,164 336,136 375,057 358,671 308,142 218,886 13.38%
PBT 43,857 25,458 2,740 12,902 15,073 25,215 19,562 14.38%
Tax -14,868 -7,660 -1,850 -329 -4,955 -984 431 -
NP 28,989 17,798 890 12,573 10,118 24,231 19,993 6.38%
-
NP to SH 23,187 14,627 715 12,573 10,118 24,231 19,993 2.49%
-
Tax Rate 33.90% 30.09% 67.52% 2.55% 32.87% 3.90% -2.20% -
Total Cost 436,532 352,366 335,246 362,484 348,553 283,911 198,893 13.98%
-
Net Worth 272,340 273,658 360,595 273,817 366,707 314,933 210,069 4.41%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 10,893 8,209 12,321 10,245 36,772 7,865 5,251 12.91%
Div Payout % 46.98% 56.13% 1,723.29% 81.49% 363.44% 32.46% 26.27% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 272,340 273,658 360,595 273,817 366,707 314,933 210,069 4.41%
NOSH 136,170 136,829 137,108 136,908 137,343 104,977 105,034 4.41%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 6.23% 4.81% 0.26% 3.35% 2.82% 7.86% 9.13% -
ROE 8.51% 5.34% 0.20% 4.59% 2.76% 7.69% 9.52% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 341.87 270.53 245.16 273.95 261.15 293.53 208.39 8.59%
EPS 17.03 10.69 0.52 9.18 7.37 23.08 19.03 -1.83%
DPS 8.00 6.00 9.00 7.48 26.77 7.50 5.00 8.14%
NAPS 2.00 2.00 2.63 2.00 2.67 3.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 136,908
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 340.12 270.45 245.59 274.02 262.05 225.13 159.92 13.38%
EPS 16.94 10.69 0.52 9.19 7.39 17.70 14.61 2.49%
DPS 7.96 6.00 9.00 7.49 26.87 5.75 3.84 12.90%
NAPS 1.9898 1.9994 2.6346 2.0006 2.6792 2.301 1.5348 4.41%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 1.83 1.60 1.75 1.70 2.00 1.66 2.15 -
P/RPS 0.54 0.59 0.71 0.62 0.77 0.57 1.03 -10.19%
P/EPS 10.75 14.97 335.58 18.51 27.15 7.19 11.30 -0.82%
EY 9.30 6.68 0.30 5.40 3.68 13.90 8.85 0.82%
DY 4.37 3.75 5.14 4.40 13.39 4.52 2.33 11.03%
P/NAPS 0.92 0.80 0.67 0.85 0.75 0.55 1.08 -2.63%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 28/06/07 29/06/06 28/06/05 28/06/04 30/06/03 - -
Price 1.67 1.54 1.68 1.78 1.98 1.78 0.00 -
P/RPS 0.49 0.57 0.69 0.65 0.76 0.61 0.00 -
P/EPS 9.81 14.41 322.16 19.38 26.88 7.71 0.00 -
EY 10.20 6.94 0.31 5.16 3.72 12.97 0.00 -
DY 4.79 3.90 5.36 4.20 13.52 4.21 0.00 -
P/NAPS 0.84 0.77 0.64 0.89 0.74 0.59 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