[SAB] YoY TTM Result on 31-Oct-2004 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -36.31%
YoY- -70.28%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 CAGR
Revenue 422,783 347,239 341,457 395,125 326,062 260,351 212,148 12.16%
PBT 43,632 7,275 12,965 10,884 17,079 23,007 30,422 6.18%
Tax -8,638 -3,100 1,131 -6,110 -1,015 -406 342 -
NP 34,994 4,175 14,096 4,774 16,064 22,601 30,764 2.16%
-
NP to SH 31,291 2,098 14,254 4,774 16,064 22,601 30,764 0.28%
-
Tax Rate 19.80% 42.61% -8.72% 56.14% 5.94% 1.76% -1.12% -
Total Cost 387,789 343,064 327,361 390,351 309,998 237,750 181,384 13.48%
-
Net Worth 386,327 363,788 351,188 352,675 345,660 331,361 0 -
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 CAGR
Div 8,209 12,321 10,245 - 39,395 10,494 - -
Div Payout % 26.24% 587.30% 71.88% - 245.24% 46.43% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 CAGR
Net Worth 386,327 363,788 351,188 352,675 345,660 331,361 0 -
NOSH 136,995 136,762 136,119 137,227 105,063 104,861 104,888 4.54%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 CAGR
NP Margin 8.28% 1.20% 4.13% 1.21% 4.93% 8.68% 14.50% -
ROE 8.10% 0.58% 4.06% 1.35% 4.65% 6.82% 0.00% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 CAGR
RPS 308.61 253.90 250.85 287.93 310.35 248.28 202.26 7.28%
EPS 22.84 1.53 10.47 3.48 15.29 21.55 29.33 -4.07%
DPS 6.00 9.00 7.50 0.00 37.50 10.00 0.00 -
NAPS 2.82 2.66 2.58 2.57 3.29 3.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 137,227
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 CAGR
RPS 308.75 253.58 249.36 288.55 238.12 190.13 154.93 12.16%
EPS 22.85 1.53 10.41 3.49 11.73 16.51 22.47 0.27%
DPS 6.00 9.00 7.48 0.00 28.77 7.66 0.00 -
NAPS 2.8213 2.6567 2.5647 2.5755 2.5243 2.4199 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 30/10/01 -
Price 1.80 1.58 1.89 1.91 3.02 1.77 1.85 -
P/RPS 0.58 0.62 0.75 0.66 0.97 0.71 0.91 -7.22%
P/EPS 7.88 103.00 18.05 54.90 19.75 8.21 6.31 3.76%
EY 12.69 0.97 5.54 1.82 5.06 12.18 15.85 -3.63%
DY 3.33 5.70 3.97 0.00 12.42 5.65 0.00 -
P/NAPS 0.64 0.59 0.73 0.74 0.92 0.56 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/10/01 CAGR
Date 04/01/08 26/12/06 28/12/05 27/12/04 30/12/03 31/12/02 - -
Price 1.98 1.54 1.79 1.79 2.18 1.70 0.00 -
P/RPS 0.64 0.61 0.71 0.62 0.70 0.68 0.00 -
P/EPS 8.67 100.39 17.09 51.45 14.26 7.89 0.00 -
EY 11.54 1.00 5.85 1.94 7.01 12.68 0.00 -
DY 3.03 5.84 4.19 0.00 17.20 5.88 0.00 -
P/NAPS 0.70 0.58 0.69 0.70 0.66 0.54 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