[SAB] YoY TTM Result on 31-Oct-2005 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -3.22%
YoY- 198.58%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 502,421 422,783 347,239 341,457 395,125 326,062 260,351 11.56%
PBT 33,161 43,632 7,275 12,965 10,884 17,079 23,007 6.27%
Tax -15,363 -8,638 -3,100 1,131 -6,110 -1,015 -406 83.12%
NP 17,798 34,994 4,175 14,096 4,774 16,064 22,601 -3.90%
-
NP to SH 12,848 31,291 2,098 14,254 4,774 16,064 22,601 -8.97%
-
Tax Rate 46.33% 19.80% 42.61% -8.72% 56.14% 5.94% 1.76% -
Total Cost 484,623 387,789 343,064 327,361 390,351 309,998 237,750 12.59%
-
Net Worth 392,055 386,327 363,788 351,188 352,675 345,660 331,361 2.84%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 10,893 8,209 12,321 10,245 - 39,395 10,494 0.62%
Div Payout % 84.79% 26.24% 587.30% 71.88% - 245.24% 46.43% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 392,055 386,327 363,788 351,188 352,675 345,660 331,361 2.84%
NOSH 137,082 136,995 136,762 136,119 137,227 105,063 104,861 4.56%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 3.54% 8.28% 1.20% 4.13% 1.21% 4.93% 8.68% -
ROE 3.28% 8.10% 0.58% 4.06% 1.35% 4.65% 6.82% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 366.51 308.61 253.90 250.85 287.93 310.35 248.28 6.70%
EPS 9.37 22.84 1.53 10.47 3.48 15.29 21.55 -12.94%
DPS 8.00 6.00 9.00 7.50 0.00 37.50 10.00 -3.64%
NAPS 2.86 2.82 2.66 2.58 2.57 3.29 3.16 -1.64%
Adjusted Per Share Value based on latest NOSH - 136,119
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 367.08 308.89 253.70 249.48 288.69 238.23 190.22 11.56%
EPS 9.39 22.86 1.53 10.41 3.49 11.74 16.51 -8.96%
DPS 7.96 6.00 9.00 7.49 0.00 28.78 7.67 0.61%
NAPS 2.8644 2.8226 2.6579 2.5659 2.5767 2.5255 2.421 2.83%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.56 1.80 1.58 1.89 1.91 3.02 1.77 -
P/RPS 0.43 0.58 0.62 0.75 0.66 0.97 0.71 -8.01%
P/EPS 16.64 7.88 103.00 18.05 54.90 19.75 8.21 12.48%
EY 6.01 12.69 0.97 5.54 1.82 5.06 12.18 -11.09%
DY 5.13 3.33 5.70 3.97 0.00 12.42 5.65 -1.59%
P/NAPS 0.55 0.64 0.59 0.73 0.74 0.92 0.56 -0.29%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 26/12/08 04/01/08 26/12/06 28/12/05 27/12/04 30/12/03 31/12/02 -
Price 1.60 1.98 1.54 1.79 1.79 2.18 1.70 -
P/RPS 0.44 0.64 0.61 0.71 0.62 0.70 0.68 -6.99%
P/EPS 17.07 8.67 100.39 17.09 51.45 14.26 7.89 13.71%
EY 5.86 11.54 1.00 5.85 1.94 7.01 12.68 -12.06%
DY 5.00 3.03 5.84 4.19 0.00 17.20 5.88 -2.66%
P/NAPS 0.56 0.70 0.58 0.69 0.70 0.66 0.54 0.60%

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