[SAB] YoY Quarter Result on 31-Oct-2003 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 60.28%
YoY- -39.54%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Revenue 89,002 90,449 102,425 85,039 80,472 54,787 54,787 10.17%
PBT 5,666 1,179 2,212 4,320 7,355 6,043 6,043 -1.27%
Tax -911 -375 -826 -212 -560 72 72 -
NP 4,755 804 1,386 4,108 6,795 6,115 6,115 -4.90%
-
NP to SH 3,802 912 1,386 4,108 6,795 6,115 6,115 -9.05%
-
Tax Rate 16.08% 31.81% 37.34% 4.91% 7.61% -1.19% -1.19% -
Total Cost 84,247 89,645 101,039 80,931 73,677 48,672 48,672 11.58%
-
Net Worth 363,788 351,188 352,675 345,660 331,361 308,372 0 -
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Div - - - 36,772 2,621 - - -
Div Payout % - - - 895.14% 38.58% - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Net Worth 363,788 351,188 352,675 345,660 331,361 308,372 0 -
NOSH 136,762 136,119 137,227 105,063 104,861 104,888 104,888 5.44%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
NP Margin 5.34% 0.89% 1.35% 4.83% 8.44% 11.16% 11.16% -
ROE 1.05% 0.26% 0.39% 1.19% 2.05% 1.98% 0.00% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
RPS 65.08 66.45 74.64 80.94 76.74 52.23 52.23 4.49%
EPS 2.78 0.67 1.01 3.91 6.48 5.83 5.83 -13.75%
DPS 0.00 0.00 0.00 35.00 2.50 0.00 0.00 -
NAPS 2.66 2.58 2.57 3.29 3.16 2.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,063
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
RPS 65.00 66.05 74.80 62.10 58.77 40.01 40.01 10.18%
EPS 2.78 0.67 1.01 3.00 4.96 4.47 4.47 -9.05%
DPS 0.00 0.00 0.00 26.85 1.91 0.00 0.00 -
NAPS 2.6567 2.5647 2.5755 2.5243 2.4199 2.252 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 30/10/01 -
Price 1.58 1.89 1.91 3.02 1.77 1.84 1.85 -
P/RPS 2.43 2.84 2.56 3.73 2.31 3.52 3.54 -7.24%
P/EPS 56.83 282.09 189.11 77.24 27.31 31.56 31.73 12.34%
EY 1.76 0.35 0.53 1.29 3.66 3.17 3.15 -10.97%
DY 0.00 0.00 0.00 11.59 1.41 0.00 0.00 -
P/NAPS 0.59 0.73 0.74 0.92 0.56 0.63 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/10/01 CAGR
Date 26/12/06 28/12/05 27/12/04 30/12/03 31/12/02 26/12/01 - -
Price 1.54 1.79 1.79 2.18 1.70 1.94 0.00 -
P/RPS 2.37 2.69 2.40 2.69 2.22 3.71 0.00 -
P/EPS 55.40 267.16 177.23 55.75 26.23 33.28 0.00 -
EY 1.81 0.37 0.56 1.79 3.81 3.01 0.00 -
DY 0.00 0.00 0.00 16.06 1.47 0.00 0.00 -
P/NAPS 0.58 0.69 0.70 0.66 0.54 0.66 0.00 -

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