[SAB] QoQ Annualized Quarter 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- 30.14%

YoY- -55.04%

Quarter Report

SABQuarterlyReport_31Oct2003.pdf

Latest QR

Upcoming QR

SAB's Result

SAB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Annualized Quarter Result
Revenue	411,952	358,671	341,028	337,918	335,680	308,068	300,618	23.39%
YoY %	14.86%	5.17%	0.92%	0.67%	8.96%	2.48%	-	-
Horiz. %	137.04%	119.31%	113.44%	112.41%	111.66%	102.48%	100.00%	-
PBT	3,976	15,074	16,621	14,790	12,300	25,215	28,070	-72.85%
YoY %	-73.62%	-9.31%	12.38%	20.24%	-51.22%	-10.17%	-	-
Horiz. %	14.16%	53.70%	59.21%	52.69%	43.82%	89.83%	100.00%	-
Tax	-4,212	-4,956	-2,077	-1,448	-2,048	-985	-985	163.68%
YoY %	15.01%	-138.61%	-43.44%	29.30%	-107.92%	0.00%	-	-
Horiz. %	427.61%	503.15%	210.86%	147.01%	207.92%	100.00%	100.00%	-
NP	-236	10,118	14,544	13,342	10,252	24,230	27,085	-
YoY %	-102.33%	-30.43%	9.01%	30.14%	-57.69%	-10.54%	-	-
Horiz. %	-0.87%	37.36%	53.70%	49.26%	37.85%	89.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-236	10,118	14,544	13,342	10,252	24,230	27,085	-
YoY %	-102.33%	-30.43%	9.01%	30.14%	-57.69%	-10.54%	-	-
Horiz. %	-0.87%	37.36%	53.70%	49.26%	37.85%	89.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	105.94%	32.88%	12.50%	9.79%	16.65%	3.91%	3.51%	-
YoY %	222.20%	163.04%	27.68%	-41.20%	325.83%	11.40%	-	-
Horiz. %	3,018.23%	936.75%	356.13%	278.92%	474.36%	111.40%	100.00%	-
Total Cost	412,188	348,553	326,484	324,576	325,428	283,838	273,533	31.47%
YoY %	18.26%	6.76%	0.59%	-0.26%	14.65%	3.77%	-	-
Horiz. %	150.69%	127.43%	119.36%	118.66%	118.97%	103.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	376,125	352,111	344,958	345,087	341,383	356,637	337,692	7.45%
YoY %	6.82%	2.07%	-0.04%	1.08%	-4.28%	5.61%	-	-
Horiz. %	111.38%	104.27%	102.15%	102.19%	101.09%	105.61%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Dividend
Div	-	54,803	73,007	83,911	21,008	7,867	-	-
YoY %	-	-24.93%	-12.99%	299.42%	167.04%	0.00%	-	-
Horiz. %	-	696.62%	928.02%	1,066.62%	267.04%	100.00%	-	-
Div Payout %	-	541.64%	501.97%	628.93%	204.92%	32.47%	-	-
YoY %	-	7.90%	-20.19%	206.91%	531.11%	0.00%	-	-
Horiz. %	-	1,668.12%	1,545.95%	1,936.96%	631.11%	100.00%	-	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Equity
Net Worth	376,125	352,111	344,958	345,087	341,383	356,637	337,692	7.45%
YoY %	6.82%	2.07%	-0.04%	1.08%	-4.28%	5.61%	-	-
Horiz. %	111.38%	104.27%	102.15%	102.19%	101.09%	105.61%	100.00%	-
NOSH	147,500	137,008	136,888	104,889	105,040	104,893	104,873	25.55%
YoY %	7.66%	0.09%	30.51%	-0.14%	0.14%	0.02%	-	-
Horiz. %	140.65%	130.64%	130.53%	100.02%	100.16%	100.02%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Ratio Analysis
NP Margin	-0.06%	2.82%	4.26%	3.95%	3.05%	7.87%	9.01%	-
YoY %	-102.13%	-33.80%	7.85%	29.51%	-61.25%	-12.65%	-	-
Horiz. %	-0.67%	31.30%	47.28%	43.84%	33.85%	87.35%	100.00%	-
ROE	-0.06%	2.87%	4.22%	3.87%	3.00%	6.79%	8.02%	-
YoY %	-102.09%	-31.99%	9.04%	29.00%	-55.82%	-15.34%	-	-
Horiz. %	-0.75%	35.79%	52.62%	48.25%	37.41%	84.66%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Per Share
RPS	279.29	261.79	249.13	322.16	319.57	293.70	286.65	-1.72%
YoY %	6.68%	5.08%	-22.67%	0.81%	8.81%	2.46%	-	-
Horiz. %	97.43%	91.33%	86.91%	112.39%	111.48%	102.46%	100.00%	-
EPS	-0.16	8.62	10.63	12.72	9.76	23.10	25.83	-
YoY %	-101.86%	-18.91%	-16.43%	30.33%	-57.75%	-10.57%	-	-
Horiz. %	-0.62%	33.37%	41.15%	49.25%	37.79%	89.43%	100.00%	-
DPS	0.00	40.00	53.33	80.00	20.00	7.50	0.00	-
YoY %	0.00%	-25.00%	-33.34%	300.00%	166.67%	0.00%	-	-
Horiz. %	0.00%	533.33%	711.07%	1,066.67%	266.67%	100.00%	-	-
NAPS	2.55	2.57	2.52	3.29	3.25	3.40	3.22	-14.41%
YoY %	-0.78%	1.98%	-23.40%	1.23%	-4.41%	5.59%	-	-
Horiz. %	79.19%	79.81%	78.26%	102.17%	100.93%	105.59%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 105,063
RPS	300.84	261.93	249.05	246.77	245.14	224.98	219.54	23.39%
YoY %	14.86%	5.17%	0.92%	0.66%	8.96%	2.48%	-	-
Horiz. %	137.03%	119.31%	113.44%	112.40%	111.66%	102.48%	100.00%	-
EPS	-0.17	7.39	10.62	9.74	7.49	17.69	19.78	-
YoY %	-102.30%	-30.41%	9.03%	30.04%	-57.66%	-10.57%	-	-
Horiz. %	-0.86%	37.36%	53.69%	49.24%	37.87%	89.43%	100.00%	-
DPS	0.00	40.02	53.32	61.28	15.34	5.75	0.00	-
YoY %	0.00%	-24.94%	-12.99%	299.48%	166.78%	0.00%	-	-
Horiz. %	0.00%	696.00%	927.30%	1,065.74%	266.78%	100.00%	-	-
NAPS	2.7468	2.5714	2.5192	2.5201	2.493	2.6044	2.4661	7.45%
YoY %	6.82%	2.07%	-0.04%	1.09%	-4.28%	5.61%	-	-
Horiz. %	111.38%	104.27%	102.15%	102.19%	101.09%	105.61%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/04	30/04/04	30/01/04	31/10/03	31/07/03	30/04/03	30/01/03	-
Price	1.88	2.00	2.20	3.02	1.88	1.66	1.72	-
P/RPS	0.67	0.76	0.88	0.94	0.59	0.57	0.60	7.64%
YoY %	-11.84%	-13.64%	-6.38%	59.32%	3.51%	-5.00%	-	-
Horiz. %	111.67%	126.67%	146.67%	156.67%	98.33%	95.00%	100.00%	-
P/EPS	-1,175.00	27.08	20.71	23.74	19.26	7.19	6.66	-
YoY %	-4,439.00%	30.76%	-12.76%	23.26%	167.87%	7.96%	-	-
Horiz. %	-17,642.64%	406.61%	310.96%	356.46%	289.19%	107.96%	100.00%	-
EY	-0.09	3.69	4.83	4.21	5.19	13.92	15.02	-
YoY %	-102.44%	-23.60%	14.73%	-18.88%	-62.72%	-7.32%	-	-
Horiz. %	-0.60%	24.57%	32.16%	28.03%	34.55%	92.68%	100.00%	-
DY	0.00	20.00	24.24	26.49	10.64	4.52	0.00	-
YoY %	0.00%	-17.49%	-8.49%	148.97%	135.40%	0.00%	-	-
Horiz. %	0.00%	442.48%	536.28%	586.06%	235.40%	100.00%	-	-
P/NAPS	0.74	0.78	0.87	0.92	0.58	0.49	0.53	24.94%
YoY %	-5.13%	-10.34%	-5.43%	58.62%	18.37%	-7.55%	-	-
Horiz. %	139.62%	147.17%	164.15%	173.58%	109.43%	92.45%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	30/09/04	28/06/04	30/03/04	30/12/03	31/10/03	30/06/03	27/03/03	-
Price	1.87	1.98	2.15	2.18	3.02	1.78	1.72	-
P/RPS	0.67	0.76	0.86	0.68	0.95	0.61	0.60	7.64%
YoY %	-11.84%	-11.63%	26.47%	-28.42%	55.74%	1.67%	-	-
Horiz. %	111.67%	126.67%	143.33%	113.33%	158.33%	101.67%	100.00%	-
P/EPS	-1,168.75	26.81	20.24	17.14	30.94	7.71	6.66	-
YoY %	-4,459.38%	32.46%	18.09%	-44.60%	301.30%	15.77%	-	-
Horiz. %	-17,548.80%	402.55%	303.90%	257.36%	464.56%	115.77%	100.00%	-
EY	-0.09	3.73	4.94	5.83	3.23	12.98	15.02	-
YoY %	-102.41%	-24.49%	-15.27%	80.50%	-75.12%	-13.58%	-	-
Horiz. %	-0.60%	24.83%	32.89%	38.81%	21.50%	86.42%	100.00%	-
DY	0.00	20.20	24.81	36.70	6.62	4.21	0.00	-
YoY %	0.00%	-18.58%	-32.40%	454.38%	57.24%	0.00%	-	-
Horiz. %	0.00%	479.81%	589.31%	871.73%	157.24%	100.00%	-	-
P/NAPS	0.73	0.77	0.85	0.66	0.93	0.52	0.53	23.81%
YoY %	-5.19%	-9.41%	28.79%	-29.03%	78.85%	-1.89%	-	-
Horiz. %	137.74%	145.28%	160.38%	124.53%	175.47%	98.11%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos