[SAB] QoQ TTM Result on 31-Jul-2005 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 17.14%
YoY- 96.48%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 336,136 331,000 341,457 353,433 375,057 397,016 395,125 -10.24%
PBT 2,740 10,847 12,965 13,998 12,902 7,774 10,884 -60.23%
Tax -1,850 692 1,131 680 -329 -5,584 -6,110 -55.00%
NP 890 11,539 14,096 14,678 12,573 2,190 4,774 -67.46%
-
NP to SH 715 10,946 14,254 14,728 12,573 2,190 4,774 -71.89%
-
Tax Rate 67.52% -6.38% -8.72% -4.86% 2.55% 71.83% 56.14% -
Total Cost 335,246 319,461 327,361 338,755 362,484 394,826 390,351 -9.67%
-
Net Worth 360,595 361,090 351,188 353,443 273,817 344,261 352,675 1.49%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 12,321 7,522 10,245 10,245 10,245 10,245 - -
Div Payout % 1,723.29% 68.73% 71.88% 69.57% 81.49% 467.85% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 360,595 361,090 351,188 353,443 273,817 344,261 352,675 1.49%
NOSH 137,108 136,776 136,119 136,993 136,908 136,611 137,227 -0.05%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 0.26% 3.49% 4.13% 4.15% 3.35% 0.55% 1.21% -
ROE 0.20% 3.03% 4.06% 4.17% 4.59% 0.64% 1.35% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 245.16 242.00 250.85 257.99 273.95 290.62 287.93 -10.19%
EPS 0.52 8.00 10.47 10.75 9.18 1.60 3.48 -71.93%
DPS 9.00 5.50 7.50 7.50 7.48 7.50 0.00 -
NAPS 2.63 2.64 2.58 2.58 2.00 2.52 2.57 1.55%
Adjusted Per Share Value based on latest NOSH - 136,993
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 245.47 241.72 249.36 258.10 273.90 289.93 288.55 -10.24%
EPS 0.52 7.99 10.41 10.76 9.18 1.60 3.49 -71.99%
DPS 9.00 5.49 7.48 7.48 7.48 7.48 0.00 -
NAPS 2.6334 2.637 2.5647 2.5811 1.9996 2.5141 2.5755 1.49%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.75 1.85 1.89 1.89 1.70 1.85 1.91 -
P/RPS 0.71 0.76 0.75 0.73 0.62 0.64 0.66 5.00%
P/EPS 335.58 23.12 18.05 17.58 18.51 115.40 54.90 235.42%
EY 0.30 4.33 5.54 5.69 5.40 0.87 1.82 -70.03%
DY 5.14 2.97 3.97 3.97 4.40 4.05 0.00 -
P/NAPS 0.67 0.70 0.73 0.73 0.85 0.73 0.74 -6.42%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 29/03/06 28/12/05 29/09/05 28/06/05 31/03/05 27/12/04 -
Price 1.68 1.74 1.79 1.92 1.78 1.77 1.79 -
P/RPS 0.69 0.72 0.71 0.74 0.65 0.61 0.62 7.41%
P/EPS 322.16 21.74 17.09 17.86 19.38 110.41 51.45 240.86%
EY 0.31 4.60 5.85 5.60 5.16 0.91 1.94 -70.65%
DY 5.36 3.16 4.19 3.91 4.20 4.24 0.00 -
P/NAPS 0.64 0.66 0.69 0.74 0.89 0.70 0.70 -5.81%

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