[SAB] YoY Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 9.01%
YoY- -46.3%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 366,354 333,924 392,154 341,028 300,618 208,345 242,522 7.11%
PBT 22,362 4,148 6,890 16,621 28,070 27,464 39,025 -8.85%
Tax -3,497 -1,552 -2,917 -2,077 -985 -253 -89 84.33%
NP 18,865 2,596 3,973 14,544 27,085 27,210 38,936 -11.37%
-
NP to SH 15,137 1,804 3,973 14,544 27,085 27,210 38,936 -14.56%
-
Tax Rate 15.64% 37.42% 42.34% 12.50% 3.51% 0.92% 0.23% -
Total Cost 347,489 331,328 388,181 326,484 273,533 181,134 203,586 9.31%
-
Net Worth 365,651 360,799 344,477 344,958 337,692 313,565 293,592 3.72%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 6,390 10,022 13,669 73,007 - - - -
Div Payout % 42.22% 555.56% 344.04% 501.97% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 365,651 360,799 344,477 344,958 337,692 313,565 293,592 3.72%
NOSH 136,948 136,666 136,697 136,888 104,873 104,871 104,854 4.54%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 5.15% 0.78% 1.01% 4.26% 9.01% 13.06% 16.05% -
ROE 4.14% 0.50% 1.15% 4.22% 8.02% 8.68% 13.26% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 267.51 244.33 286.88 249.13 286.65 198.67 231.29 2.45%
EPS 11.05 1.32 2.91 10.63 25.83 25.95 37.13 -18.28%
DPS 4.67 7.33 10.00 53.33 0.00 0.00 0.00 -
NAPS 2.67 2.64 2.52 2.52 3.22 2.99 2.80 -0.78%
Adjusted Per Share Value based on latest NOSH - 137,119
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 267.54 243.86 286.38 249.05 219.54 152.15 177.11 7.11%
EPS 11.05 1.32 2.90 10.62 19.78 19.87 28.43 -14.56%
DPS 4.67 7.32 9.98 53.32 0.00 0.00 0.00 -
NAPS 2.6703 2.6348 2.5156 2.5192 2.4661 2.2899 2.144 3.72%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.56 1.85 1.85 2.20 1.72 1.98 1.75 -
P/RPS 0.58 0.76 0.64 0.88 0.60 1.00 0.76 -4.40%
P/EPS 14.11 140.15 63.65 20.71 6.66 7.63 4.71 20.05%
EY 7.09 0.71 1.57 4.83 15.02 13.10 21.22 -16.69%
DY 2.99 3.96 5.41 24.24 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.73 0.87 0.53 0.66 0.63 -1.36%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/03/07 29/03/06 31/03/05 30/03/04 27/03/03 29/03/02 29/03/01 -
Price 1.44 1.74 1.77 2.15 1.72 1.95 1.75 -
P/RPS 0.54 0.71 0.62 0.86 0.60 0.98 0.76 -5.53%
P/EPS 13.03 131.82 60.89 20.24 6.66 7.52 4.71 18.47%
EY 7.68 0.76 1.64 4.94 15.02 13.31 21.22 -15.57%
DY 3.24 4.21 5.65 24.81 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.70 0.85 0.53 0.65 0.63 -2.53%

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