[SAB] YoY TTM 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- -14.33%
YoY- -28.92%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 CAGR
Revenue 347,239 341,457 395,125 326,062 260,351 212,148 214,757 10.08%
PBT 7,275 12,965 10,884 17,079 23,007 30,422 31,082 -25.19%
Tax -3,100 1,131 -6,110 -1,015 -406 342 497 -
NP 4,175 14,096 4,774 16,064 22,601 30,764 31,579 -33.26%
-
NP to SH 2,098 14,254 4,774 16,064 22,601 30,764 31,579 -41.84%
-
Tax Rate 42.61% -8.72% 56.14% 5.94% 1.76% -1.12% -1.60% -
Total Cost 343,064 327,361 390,351 309,998 237,750 181,384 183,178 13.36%
-
Net Worth 363,788 351,188 352,675 345,660 331,361 0 308,372 3.35%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 CAGR
Div 12,321 10,245 - 39,395 10,494 - - -
Div Payout % 587.30% 71.88% - 245.24% 46.43% - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 CAGR
Net Worth 363,788 351,188 352,675 345,660 331,361 0 308,372 3.35%
NOSH 136,762 136,119 137,227 105,063 104,861 104,888 104,888 5.44%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 CAGR
NP Margin 1.20% 4.13% 1.21% 4.93% 8.68% 14.50% 14.70% -
ROE 0.58% 4.06% 1.35% 4.65% 6.82% 0.00% 10.24% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 CAGR
RPS 253.90 250.85 287.93 310.35 248.28 202.26 204.75 4.39%
EPS 1.53 10.47 3.48 15.29 21.55 29.33 30.11 -44.87%
DPS 9.00 7.50 0.00 37.50 10.00 0.00 0.00 -
NAPS 2.66 2.58 2.57 3.29 3.16 0.00 2.94 -1.98%
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 30/10/01 31/10/01 CAGR
RPS 253.70 249.48 288.69 238.23 190.22 155.00 156.91 10.08%
EPS 1.53 10.41 3.49 11.74 16.51 22.48 23.07 -41.86%
DPS 9.00 7.49 0.00 28.78 7.67 0.00 0.00 -
NAPS 2.6579 2.5659 2.5767 2.5255 2.421 0.00 2.253 3.35%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 30/10/01 31/10/01 -
Price 1.58 1.89 1.91 3.02 1.77 1.85 1.84 -
P/RPS 0.62 0.75 0.66 0.97 0.71 0.91 0.90 -7.17%
P/EPS 103.00 18.05 54.90 19.75 8.21 6.31 6.11 75.88%
EY 0.97 5.54 1.82 5.06 12.18 15.85 16.36 -43.14%
DY 5.70 3.97 0.00 12.42 5.65 0.00 0.00 -
P/NAPS 0.59 0.73 0.74 0.92 0.56 0.00 0.63 -1.30%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 31/10/01 CAGR
Date 26/12/06 28/12/05 27/12/04 30/12/03 31/12/02 - - -
Price 1.54 1.79 1.79 2.18 1.70 0.00 0.00 -
P/RPS 0.61 0.71 0.62 0.70 0.68 0.00 0.00 -
P/EPS 100.39 17.09 51.45 14.26 7.89 0.00 0.00 -
EY 1.00 5.85 1.94 7.01 12.68 0.00 0.00 -
DY 5.84 4.19 0.00 17.20 5.88 0.00 0.00 -
P/NAPS 0.58 0.69 0.70 0.66 0.54 0.00 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