[SAB] YoY TTM 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- 17.14%
YoY- 96.48%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 502,090 386,561 348,686 353,433 377,739 321,495 234,666 13.50%
PBT 55,374 34,730 2,788 13,998 12,992 20,114 21,695 16.88%
Tax -18,418 -8,145 -2,564 680 -5,496 -1,363 226 -
NP 36,956 26,585 224 14,678 7,496 18,751 21,921 9.08%
-
NP to SH 30,099 23,010 -792 14,728 7,496 18,751 21,921 5.42%
-
Tax Rate 33.26% 23.45% 91.97% -4.86% 42.30% 6.78% -1.04% -
Total Cost 465,134 359,976 348,462 338,755 370,243 302,744 212,745 13.91%
-
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 10,893 8,209 12,321 10,245 36,772 2,623 10,494 0.62%
Div Payout % 36.19% 35.68% 0.00% 69.57% 490.56% 13.99% 47.87% -
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 7.36% 6.88% 0.06% 4.15% 1.98% 5.83% 9.34% -
ROE 7.53% 5.98% -0.22% 4.17% 1.99% 5.49% 6.74% -
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 366.67 282.21 254.56 257.99 256.09 306.07 223.81 8.56%
EPS 21.98 16.80 -0.58 10.75 5.08 17.85 20.91 0.83%
DPS 8.00 6.00 9.00 7.50 24.93 2.50 10.00 -3.64%
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 366.84 282.43 254.76 258.23 275.98 234.89 171.45 13.50%
EPS 21.99 16.81 -0.58 10.76 5.48 13.70 16.02 5.41%
DPS 7.96 6.00 9.00 7.49 26.87 1.92 7.67 0.61%
NAPS 2.9213 2.8122 2.6321 2.5823 2.748 2.4942 2.3748 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 0.47 0.61 0.64 0.73 0.73 0.61 0.84 -9.21%
P/EPS 7.87 10.18 -281.91 17.58 36.99 10.53 8.94 -2.10%
EY 12.71 9.82 -0.35 5.69 2.70 9.50 11.18 2.15%
DY 4.62 3.51 5.52 3.97 13.26 1.33 5.35 -2.41%
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 0.46 0.53 0.62 0.74 0.73 0.99 0.78 -8.41%
P/EPS 7.69 8.93 -271.53 17.86 36.80 16.92 8.37 -1.40%
EY 13.01 11.20 -0.37 5.60 2.72 5.91 11.95 1.42%
DY 4.73 4.00 5.73 3.91 13.33 0.83 5.71 -3.08%
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