[SAB] YoY 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- 2449.15%
YoY- -66.26%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 125,224 89,002 90,449 102,425 85,039 80,472 54,787 14.76%
PBT 14,568 5,666 1,179 2,212 4,320 7,355 6,043 15.78%
Tax -1,404 -911 -375 -826 -212 -560 72 -
NP 13,164 4,755 804 1,386 4,108 6,795 6,115 13.62%
-
NP to SH 12,083 3,802 912 1,386 4,108 6,795 6,115 12.01%
-
Tax Rate 9.64% 16.08% 31.81% 37.34% 4.91% 7.61% -1.19% -
Total Cost 112,060 84,247 89,645 101,039 80,931 73,677 48,672 14.90%
-
Net Worth 386,327 363,788 351,188 352,675 345,660 331,361 308,372 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 - - - - 36,772 2,621 - -
Div Payout % - - - - 895.14% 38.58% - -
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 386,327 363,788 351,188 352,675 345,660 331,361 308,372 3.82%
NOSH 136,995 136,762 136,119 137,227 105,063 104,861 104,888 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 10.51% 5.34% 0.89% 1.35% 4.83% 8.44% 11.16% -
ROE 3.13% 1.05% 0.26% 0.39% 1.19% 2.05% 1.98% -
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 91.41 65.08 66.45 74.64 80.94 76.74 52.23 9.77%
EPS 8.82 2.78 0.67 1.01 3.91 6.48 5.83 7.14%
DPS 0.00 0.00 0.00 0.00 35.00 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 91.45 65.00 66.05 74.80 62.10 58.77 40.01 14.76%
EPS 8.82 2.78 0.67 1.01 3.00 4.96 4.47 11.98%
DPS 0.00 0.00 0.00 0.00 26.85 1.91 0.00 -
NAPS 2.8213 2.6567 2.5647 2.5755 2.5243 2.4199 2.252 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 1.97 2.43 2.84 2.56 3.73 2.31 3.52 -9.21%
P/EPS 20.41 56.83 282.09 189.11 77.24 27.31 31.56 -7.00%
EY 4.90 1.76 0.35 0.53 1.29 3.66 3.17 7.52%
DY 0.00 0.00 0.00 0.00 11.59 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 2.17 2.37 2.69 2.40 2.69 2.22 3.71 -8.54%
P/EPS 22.45 55.40 267.16 177.23 55.75 26.23 33.28 -6.34%
EY 4.45 1.81 0.37 0.56 1.79 3.81 3.01 6.72%
DY 0.00 0.00 0.00 0.00 16.06 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