[SAB] QoQ TTM Result on 30-Apr-2004 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -31.75%
YoY- -58.24%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 397,016 395,125 377,739 358,671 338,449 326,062 321,495 15.03%
PBT 7,774 10,884 12,992 15,073 16,628 17,079 20,114 -46.78%
Tax -5,584 -6,110 -5,496 -4,955 -1,804 -1,015 -1,363 154.94%
NP 2,190 4,774 7,496 10,118 14,824 16,064 18,751 -75.95%
-
NP to SH 2,190 4,774 7,496 10,118 14,824 16,064 18,751 -75.95%
-
Tax Rate 71.83% 56.14% 42.30% 32.87% 10.85% 5.94% 6.78% -
Total Cost 394,826 390,351 370,243 348,553 323,625 309,998 302,744 19.27%
-
Net Worth 344,261 352,675 376,125 366,707 345,541 345,660 341,383 0.55%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 10,245 - 36,772 36,772 36,772 39,395 2,623 146.99%
Div Payout % 467.85% - 490.56% 363.44% 248.06% 245.24% 13.99% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 344,261 352,675 376,125 366,707 345,541 345,660 341,383 0.55%
NOSH 136,611 137,227 147,500 137,343 137,119 105,063 105,040 19.05%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 0.55% 1.21% 1.98% 2.82% 4.38% 4.93% 5.83% -
ROE 0.64% 1.35% 1.99% 2.76% 4.29% 4.65% 5.49% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 290.62 287.93 256.09 261.15 246.83 310.35 306.07 -3.37%
EPS 1.60 3.48 5.08 7.37 10.81 15.29 17.85 -79.82%
DPS 7.50 0.00 24.93 26.77 26.82 37.50 2.50 107.31%
NAPS 2.52 2.57 2.55 2.67 2.52 3.29 3.25 -15.53%
Adjusted Per Share Value based on latest NOSH - 137,343
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 289.93 288.55 275.85 261.93 247.16 238.12 234.78 15.02%
EPS 1.60 3.49 5.47 7.39 10.83 11.73 13.69 -75.93%
DPS 7.48 0.00 26.85 26.85 26.85 28.77 1.92 146.57%
NAPS 2.5141 2.5755 2.7468 2.678 2.5234 2.5243 2.493 0.56%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.85 1.91 1.88 2.00 2.20 3.02 1.88 -
P/RPS 0.64 0.66 0.73 0.77 0.89 0.97 0.61 3.23%
P/EPS 115.40 54.90 36.99 27.15 20.35 19.75 10.53 389.81%
EY 0.87 1.82 2.70 3.68 4.91 5.06 9.50 -79.53%
DY 4.05 0.00 13.26 13.39 12.19 12.42 1.33 109.38%
P/NAPS 0.73 0.74 0.74 0.75 0.87 0.92 0.58 16.49%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 27/12/04 30/09/04 28/06/04 30/03/04 30/12/03 31/10/03 -
Price 1.77 1.79 1.87 1.98 2.15 2.18 3.02 -
P/RPS 0.61 0.62 0.73 0.76 0.87 0.70 0.99 -27.48%
P/EPS 110.41 51.45 36.80 26.88 19.89 14.26 16.92 247.21%
EY 0.91 1.94 2.72 3.72 5.03 7.01 5.91 -71.10%
DY 4.24 0.00 13.33 13.52 12.47 17.20 0.83 195.15%
P/NAPS 0.70 0.70 0.73 0.74 0.85 0.66 0.93 -17.18%

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