[SAB] QoQ TTM 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- -22.62%
YoY- -14.46%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 358,671 338,449 326,062 321,495 308,142 282,609 260,351 23.83%
PBT 15,073 16,628 17,079 20,114 25,215 23,848 23,007 -24.58%
Tax -4,955 -1,804 -1,015 -1,363 -984 -318 -406 430.89%
NP 10,118 14,824 16,064 18,751 24,231 23,530 22,601 -41.50%
-
NP to SH 10,118 14,824 16,064 18,751 24,231 23,530 22,601 -41.50%
-
Tax Rate 32.87% 10.85% 5.94% 6.78% 3.90% 1.33% 1.76% -
Total Cost 348,553 323,625 309,998 302,744 283,911 259,079 237,750 29.08%
-
Net Worth 366,707 345,541 345,660 341,383 314,933 337,853 331,361 6.99%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 36,772 36,772 39,395 2,623 7,865 13,117 10,494 130.87%
Div Payout % 363.44% 248.06% 245.24% 13.99% 32.46% 55.75% 46.43% -
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 366,707 345,541 345,660 341,383 314,933 337,853 331,361 6.99%
NOSH 137,343 137,119 105,063 105,040 104,977 104,923 104,861 19.72%
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% 4.38% 4.93% 5.83% 7.86% 8.33% 8.68% -
ROE 2.76% 4.29% 4.65% 5.49% 7.69% 6.96% 6.82% -
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 261.15 246.83 310.35 306.07 293.53 269.35 248.28 3.42%
EPS 7.37 10.81 15.29 17.85 23.08 22.43 21.55 -51.12%
DPS 26.77 26.82 37.50 2.50 7.50 12.50 10.00 92.91%
NAPS 2.67 2.52 3.29 3.25 3.00 3.22 3.16 -10.63%
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 261.93 247.16 238.12 234.78 225.03 206.38 190.13 23.83%
EPS 7.39 10.83 11.73 13.69 17.70 17.18 16.51 -41.51%
DPS 26.85 26.85 28.77 1.92 5.74 9.58 7.66 130.92%
NAPS 2.678 2.5234 2.5243 2.493 2.2999 2.4673 2.4199 6.99%
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 0.77 0.89 0.97 0.61 0.57 0.64 0.71 5.56%
P/EPS 27.15 20.35 19.75 10.53 7.19 7.67 8.21 122.12%
EY 3.68 4.91 5.06 9.50 13.90 13.04 12.18 -55.00%
DY 13.39 12.19 12.42 1.33 4.52 7.27 5.65 77.84%
P/NAPS 0.75 0.87 0.92 0.58 0.55 0.53 0.56 21.52%
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 0.87 0.70 0.99 0.61 0.64 0.68 7.70%
P/EPS 26.88 19.89 14.26 16.92 7.71 7.67 7.89 126.58%
EY 3.72 5.03 7.01 5.91 12.97 13.04 12.68 -55.88%
DY 13.52 12.47 17.20 0.83 4.21 7.27 5.88 74.29%
P/NAPS 0.74 0.85 0.66 0.93 0.59 0.53 0.54 23.39%

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