[SAB] YoY Annualized Quarter 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- -33.32%
YoY- 3652.54%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 587,520 441,244 375,656 325,456 411,952 335,680 282,268 12.98%
PBT 91,708 45,640 8,552 8,360 3,976 12,300 32,704 18.73%
Tax -19,172 -4,972 -3,032 -176 -4,212 -2,048 -536 81.41%
NP 72,536 40,668 5,520 8,184 -236 10,252 32,168 14.49%
-
NP to SH 63,536 35,888 2,356 8,384 -236 10,252 32,168 12.00%
-
Tax Rate 20.91% 10.89% 35.45% 2.11% 105.94% 16.65% 1.64% -
Total Cost 514,984 400,576 370,136 317,272 412,188 325,428 250,100 12.78%
-
Net Worth 399,838 384,905 360,248 353,443 376,125 341,383 325,035 3.50%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - 21,008 - -
Div Payout % - - - - - 204.92% - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 399,838 384,905 360,248 353,443 376,125 341,383 325,035 3.50%
NOSH 136,931 136,977 136,976 136,993 147,500 105,040 104,850 4.54%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 12.35% 9.22% 1.47% 2.51% -0.06% 3.05% 11.40% -
ROE 15.89% 9.32% 0.65% 2.37% -0.06% 3.00% 9.90% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 429.06 322.13 274.25 237.57 279.29 319.57 269.21 8.07%
EPS 46.40 26.20 1.72 6.12 -0.16 9.76 30.68 7.13%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 2.92 2.81 2.63 2.58 2.55 3.25 3.10 -0.99%
Adjusted Per Share Value based on latest NOSH - 136,993
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 429.05 322.23 274.33 237.67 300.84 245.14 206.13 12.98%
EPS 46.40 26.21 1.72 6.12 -0.17 7.49 23.49 12.00%
DPS 0.00 0.00 0.00 0.00 0.00 15.34 0.00 -
NAPS 2.9199 2.8109 2.6308 2.5811 2.7468 2.493 2.3737 3.50%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.73 1.71 1.63 1.89 1.88 1.88 1.87 -
P/RPS 0.40 0.53 0.59 0.80 0.67 0.59 0.69 -8.67%
P/EPS 3.73 6.53 94.77 30.88 -1,175.00 19.26 6.10 -7.86%
EY 26.82 15.32 1.06 3.24 -0.09 5.19 16.41 8.52%
DY 0.00 0.00 0.00 0.00 0.00 10.64 0.00 -
P/NAPS 0.59 0.61 0.62 0.73 0.74 0.58 0.60 -0.27%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/09/08 27/09/07 29/09/06 29/09/05 30/09/04 31/10/03 30/09/02 -
Price 1.69 1.50 1.57 1.92 1.87 3.02 1.75 -
P/RPS 0.39 0.47 0.57 0.81 0.67 0.95 0.65 -8.15%
P/EPS 3.64 5.73 91.28 31.37 -1,168.75 30.94 5.70 -7.19%
EY 27.46 17.47 1.10 3.19 -0.09 3.23 17.53 7.75%
DY 0.00 0.00 0.00 0.00 0.00 6.62 0.00 -
P/NAPS 0.58 0.53 0.60 0.74 0.73 0.93 0.56 0.58%

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