[SAB] YoY Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 2349.15%
YoY- -80.11%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 235,535 182,916 171,812 205,413 168,959 151,039 104,092 14.57%
PBT 25,977 7,803 3,269 3,207 7,395 15,531 15,916 8.50%
Tax -2,646 -1,668 -418 -1,880 -724 -694 -56 90.08%
NP 23,331 6,135 2,851 1,327 6,671 14,837 15,860 6.64%
-
NP to SH 21,055 4,391 3,008 1,327 6,671 14,837 15,860 4.83%
-
Tax Rate 10.19% 21.38% 12.79% 58.62% 9.79% 4.47% 0.35% -
Total Cost 212,204 176,781 168,961 204,086 162,288 136,202 88,232 15.74%
-
Net Worth 386,053 363,864 352,756 351,586 345,087 331,342 308,185 3.82%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - 41,955 2,621 - -
Div Payout % - - - - 628.93% 17.67% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 386,053 363,864 352,756 351,586 345,087 331,342 308,185 3.82%
NOSH 136,898 136,791 136,727 136,804 104,889 104,855 104,824 4.54%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 9.91% 3.35% 1.66% 0.65% 3.95% 9.82% 15.24% -
ROE 5.45% 1.21% 0.85% 0.38% 1.93% 4.48% 5.15% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 172.05 133.72 125.66 150.15 161.08 144.05 99.30 9.58%
EPS 15.38 3.21 2.20 0.97 6.36 14.15 15.13 0.27%
DPS 0.00 0.00 0.00 0.00 40.00 2.50 0.00 -
NAPS 2.82 2.66 2.58 2.57 3.29 3.16 2.94 -0.69%
Adjusted Per Share Value based on latest NOSH - 137,227
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 172.01 133.58 125.47 150.01 123.39 110.30 76.02 14.57%
EPS 15.38 3.21 2.20 0.97 4.87 10.84 11.58 4.84%
DPS 0.00 0.00 0.00 0.00 30.64 1.91 0.00 -
NAPS 2.8193 2.6572 2.5761 2.5676 2.5201 2.4197 2.2506 3.82%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.80 1.58 1.89 1.91 3.02 1.77 1.84 -
P/RPS 1.05 1.18 1.50 1.27 1.87 1.23 1.85 -9.00%
P/EPS 11.70 49.22 85.91 196.91 47.48 12.51 12.16 -0.64%
EY 8.54 2.03 1.16 0.51 2.11 7.99 8.22 0.63%
DY 0.00 0.00 0.00 0.00 13.25 1.41 0.00 -
P/NAPS 0.64 0.59 0.73 0.74 0.92 0.56 0.63 0.26%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 04/01/08 26/12/06 28/12/05 27/12/04 30/12/03 31/12/02 26/12/01 -
Price 1.98 1.54 1.79 1.79 2.18 1.70 1.94 -
P/RPS 1.15 1.15 1.42 1.19 1.35 1.18 1.95 -8.42%
P/EPS 12.87 47.98 81.36 184.54 34.28 12.01 12.82 0.06%
EY 7.77 2.08 1.23 0.54 2.92 8.32 7.80 -0.06%
DY 0.00 0.00 0.00 0.00 18.35 1.47 0.00 -
P/NAPS 0.70 0.58 0.69 0.70 0.66 0.54 0.66 0.98%

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