[SAB] YoY 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- 3.14%
YoY- -22.64%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
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 91,850 78,246 88,703 86,812 74,425 52,167 52,178 9.87%
PBT 8,968 -157 1,961 5,071 5,522 4,682 5,383 8.87%
Tax -954 -747 -308 -834 -45 -134 -83 50.19%
NP 8,014 -904 1,653 4,237 5,477 4,548 5,300 7.13%
-
NP to SH 6,964 -1,655 1,653 4,237 5,477 4,548 5,300 4.65%
-
Tax Rate 10.64% - 15.71% 16.45% 0.81% 2.86% 1.54% -
Total Cost 83,836 79,150 87,050 82,575 68,948 47,619 46,878 10.16%
-
Net Worth 365,302 361,090 344,261 345,541 337,853 313,329 293,861 3.69%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 4,788 7,522 10,245 - - - - -
Div Payout % 68.76% 0.00% 619.83% - - - - -
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 365,302 361,090 344,261 345,541 337,853 313,329 293,861 3.69%
NOSH 136,817 136,776 136,611 137,119 104,923 104,792 104,950 4.51%
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 8.73% -1.16% 1.86% 4.88% 7.36% 8.72% 10.16% -
ROE 1.91% -0.46% 0.48% 1.23% 1.62% 1.45% 1.80% -
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 67.13 57.21 64.93 63.31 70.93 49.78 49.72 5.12%
EPS 5.09 -1.21 1.21 3.09 5.22 4.34 5.05 0.13%
DPS 3.50 5.50 7.50 0.00 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 67.08 57.14 64.78 63.40 54.35 38.10 38.10 9.88%
EPS 5.09 -1.21 1.21 3.09 4.00 3.32 3.87 4.67%
DPS 3.50 5.49 7.48 0.00 0.00 0.00 0.00 -
NAPS 2.6677 2.637 2.5141 2.5234 2.4673 2.2882 2.146 3.69%
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 2.32 3.23 2.85 3.47 2.42 3.98 3.52 -6.70%
P/EPS 30.65 -152.89 152.89 71.20 32.95 45.62 34.65 -2.02%
EY 3.26 -0.65 0.65 1.40 3.03 2.19 2.89 2.02%
DY 2.24 2.97 4.05 0.00 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 2.14 3.04 2.73 3.40 2.42 3.92 3.52 -7.95%
P/EPS 28.29 -143.80 146.28 69.58 32.95 44.93 34.65 -3.32%
EY 3.53 -0.70 0.68 1.44 3.03 2.23 2.89 3.38%
DY 2.43 3.16 4.24 0.00 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