[SAB] YoY TTM Result on 31-Oct-2002 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 3.1%
YoY- -28.43%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 31/10/00 CAGR
Revenue 341,457 395,125 326,062 260,351 212,148 214,757 256,595 5.87%
PBT 12,965 10,884 17,079 23,007 30,422 31,082 46,554 -22.54%
Tax 1,131 -6,110 -1,015 -406 342 497 -192 -
NP 14,096 4,774 16,064 22,601 30,764 31,579 46,362 -21.17%
-
NP to SH 14,254 4,774 16,064 22,601 30,764 31,579 46,362 -21.00%
-
Tax Rate -8.72% 56.14% 5.94% 1.76% -1.12% -1.60% 0.41% -
Total Cost 327,361 390,351 309,998 237,750 181,384 183,178 210,233 9.25%
-
Net Worth 351,188 352,675 345,660 331,361 0 308,372 291,424 3.79%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 31/10/00 CAGR
Div 10,245 - 39,395 10,494 - - - -
Div Payout % 71.88% - 245.24% 46.43% - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 31/10/00 CAGR
Net Worth 351,188 352,675 345,660 331,361 0 308,372 291,424 3.79%
NOSH 136,119 137,227 105,063 104,861 104,888 104,888 104,828 5.36%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 31/10/00 CAGR
NP Margin 4.13% 1.21% 4.93% 8.68% 14.50% 14.70% 18.07% -
ROE 4.06% 1.35% 4.65% 6.82% 0.00% 10.24% 15.91% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 31/10/00 CAGR
RPS 250.85 287.93 310.35 248.28 202.26 204.75 244.78 0.49%
EPS 10.47 3.48 15.29 21.55 29.33 30.11 44.23 -25.02%
DPS 7.50 0.00 37.50 10.00 0.00 0.00 0.00 -
NAPS 2.58 2.57 3.29 3.16 0.00 2.94 2.78 -1.48%
Adjusted Per Share Value based on latest NOSH - 104,861
31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 31/10/00 CAGR
RPS 249.36 288.55 238.12 190.13 154.93 156.83 187.39 5.87%
EPS 10.41 3.49 11.73 16.51 22.47 23.06 33.86 -21.00%
DPS 7.48 0.00 28.77 7.66 0.00 0.00 0.00 -
NAPS 2.5647 2.5755 2.5243 2.4199 0.00 2.252 2.1282 3.79%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 31/10/00 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 30/10/01 31/10/01 31/10/00 -
Price 1.89 1.91 3.02 1.77 1.85 1.84 1.75 -
P/RPS 0.75 0.66 0.97 0.71 0.91 0.90 0.71 1.10%
P/EPS 18.05 54.90 19.75 8.21 6.31 6.11 3.96 35.42%
EY 5.54 1.82 5.06 12.18 15.85 16.36 25.27 -26.16%
DY 3.97 0.00 12.42 5.65 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.92 0.56 0.00 0.63 0.63 2.98%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 31/10/00 CAGR
Date 28/12/05 27/12/04 30/12/03 31/12/02 - - 22/12/00 -
Price 1.79 1.79 2.18 1.70 0.00 0.00 1.56 -
P/RPS 0.71 0.62 0.70 0.68 0.00 0.00 0.64 2.09%
P/EPS 17.09 51.45 14.26 7.89 0.00 0.00 3.53 37.06%
EY 5.85 1.94 7.01 12.68 0.00 0.00 28.35 -27.05%
DY 4.19 0.00 17.20 5.88 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.66 0.54 0.00 0.00 0.56 4.26%

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