[SAB] QoQ Annualized Quarter 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- -7.75%
YoY- -6.45%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 335,680 308,068 300,618 302,078 282,268 212,547 208,345 37.55%
PBT 12,300 25,215 28,070 31,062 32,704 20,967 27,464 -41.54%
Tax -2,048 -985 -985 -1,388 -536 245 -253 304.70%
NP 10,252 24,230 27,085 29,674 32,168 21,212 27,210 -47.92%
-
NP to SH 10,252 24,230 27,085 29,674 32,168 21,212 27,210 -47.92%
-
Tax Rate 16.65% 3.91% 3.51% 4.47% 1.64% -1.17% 0.92% -
Total Cost 325,428 283,838 273,533 272,404 250,100 191,335 181,134 47.94%
-
Net Worth 341,383 356,637 337,692 331,342 325,035 307,222 313,565 5.84%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 21,008 7,867 - 5,242 - - - -
Div Payout % 204.92% 32.47% - 17.67% - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 341,383 356,637 337,692 331,342 325,035 307,222 313,565 5.84%
NOSH 105,040 104,893 104,873 104,855 104,850 104,854 104,871 0.10%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 3.05% 7.87% 9.01% 9.82% 11.40% 9.98% 13.06% -
ROE 3.00% 6.79% 8.02% 8.96% 9.90% 6.90% 8.68% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 319.57 293.70 286.65 288.09 269.21 202.71 198.67 37.40%
EPS 9.76 23.10 25.83 28.30 30.68 20.23 25.95 -47.98%
DPS 20.00 7.50 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.25 3.40 3.22 3.16 3.10 2.93 2.99 5.73%
Adjusted Per Share Value based on latest NOSH - 104,861
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 245.14 224.98 219.54 220.60 206.13 155.22 152.15 37.55%
EPS 7.49 17.69 19.78 21.67 23.49 15.49 19.87 -47.91%
DPS 15.34 5.75 0.00 3.83 0.00 0.00 0.00 -
NAPS 2.493 2.6044 2.4661 2.4197 2.3737 2.2436 2.2899 5.84%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.88 1.66 1.72 1.77 1.87 2.15 1.98 -
P/RPS 0.59 0.57 0.60 0.61 0.69 1.06 1.00 -29.72%
P/EPS 19.26 7.19 6.66 6.25 6.10 10.63 7.63 85.70%
EY 5.19 13.92 15.02 15.99 16.41 9.41 13.10 -46.14%
DY 10.64 4.52 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.53 0.56 0.60 0.73 0.66 -8.27%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/10/03 30/06/03 27/03/03 31/12/02 30/09/02 23/07/02 29/03/02 -
Price 3.02 1.78 1.72 1.70 1.75 1.89 1.95 -
P/RPS 0.95 0.61 0.60 0.59 0.65 0.93 0.98 -2.05%
P/EPS 30.94 7.71 6.66 6.01 5.70 9.34 7.52 157.43%
EY 3.23 12.98 15.02 16.65 17.53 10.70 13.31 -61.19%
DY 6.62 4.21 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.93 0.52 0.53 0.54 0.56 0.65 0.65 27.05%

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