[SAB] QoQ Cumulative Quarter Result on 31-Jul-2003 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -89.42%
YoY- -68.13%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 358,671 255,771 168,959 83,920 308,068 225,464 151,039 78.08%
PBT 15,074 12,466 7,395 3,075 25,215 21,053 15,531 -1.97%
Tax -4,956 -1,558 -724 -512 -985 -739 -694 271.27%
NP 10,118 10,908 6,671 2,563 24,230 20,314 14,837 -22.54%
-
NP to SH 10,118 10,908 6,671 2,563 24,230 20,314 14,837 -22.54%
-
Tax Rate 32.88% 12.50% 9.79% 16.65% 3.91% 3.51% 4.47% -
Total Cost 348,553 244,863 162,288 81,357 283,838 205,150 136,202 87.19%
-
Net Worth 352,111 344,958 345,087 341,383 356,637 337,692 331,342 4.14%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 54,803 54,755 41,955 5,252 7,867 - 2,621 660.37%
Div Payout % 541.64% 501.97% 628.93% 204.92% 32.47% - 17.67% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 352,111 344,958 345,087 341,383 356,637 337,692 331,342 4.14%
NOSH 137,008 136,888 104,889 105,040 104,893 104,873 104,855 19.53%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.82% 4.26% 3.95% 3.05% 7.87% 9.01% 9.82% -
ROE 2.87% 3.16% 1.93% 0.75% 6.79% 6.02% 4.48% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 261.79 186.85 161.08 79.89 293.70 214.99 144.05 48.97%
EPS 8.62 7.97 6.36 2.44 23.10 19.37 14.15 -28.15%
DPS 40.00 40.00 40.00 5.00 7.50 0.00 2.50 536.03%
NAPS 2.57 2.52 3.29 3.25 3.40 3.22 3.16 -12.88%
Adjusted Per Share Value based on latest NOSH - 105,040
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 261.93 186.78 123.39 61.29 224.98 164.65 110.30 78.08%
EPS 7.39 7.97 4.87 1.87 17.69 14.83 10.84 -22.55%
DPS 40.02 39.99 30.64 3.84 5.75 0.00 1.91 661.43%
NAPS 2.5714 2.5192 2.5201 2.493 2.6044 2.4661 2.4197 4.14%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.00 2.20 3.02 1.88 1.66 1.72 1.77 -
P/RPS 0.76 1.18 1.87 2.35 0.57 0.80 1.23 -27.47%
P/EPS 27.08 27.61 47.48 77.05 7.19 8.88 12.51 67.41%
EY 3.69 3.62 2.11 1.30 13.92 11.26 7.99 -40.28%
DY 20.00 18.18 13.25 2.66 4.52 0.00 1.41 486.91%
P/NAPS 0.78 0.87 0.92 0.58 0.49 0.53 0.56 24.74%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 30/03/04 30/12/03 31/10/03 30/06/03 27/03/03 31/12/02 -
Price 1.98 2.15 2.18 3.02 1.78 1.72 1.70 -
P/RPS 0.76 1.15 1.35 3.78 0.61 0.80 1.18 -25.44%
P/EPS 26.81 26.98 34.28 123.77 7.71 8.88 12.01 70.88%
EY 3.73 3.71 2.92 0.81 12.98 11.26 8.32 -41.45%
DY 20.20 18.60 18.35 1.66 4.21 0.00 1.47 474.62%
P/NAPS 0.77 0.85 0.66 0.93 0.52 0.53 0.54 26.71%

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