[SAB] YoY TTM Result on 30-Apr-2004 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -31.75%
YoY- -58.24%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 370,164 336,136 375,057 358,671 308,142 218,886 237,770 7.65%
PBT 25,458 2,740 12,902 15,073 25,215 19,562 38,392 -6.61%
Tax -7,660 -1,850 -329 -4,955 -984 431 414 -
NP 17,798 890 12,573 10,118 24,231 19,993 38,806 -12.17%
-
NP to SH 14,627 715 12,573 10,118 24,231 19,993 38,806 -15.00%
-
Tax Rate 30.09% 67.52% 2.55% 32.87% 3.90% -2.20% -1.08% -
Total Cost 352,366 335,246 362,484 348,553 283,911 198,893 198,964 9.98%
-
Net Worth 273,658 360,595 273,817 366,707 314,933 210,069 306,055 -1.84%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 8,209 12,321 10,245 36,772 7,865 5,251 - -
Div Payout % 56.13% 1,723.29% 81.49% 363.44% 32.46% 26.27% - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 273,658 360,595 273,817 366,707 314,933 210,069 306,055 -1.84%
NOSH 136,829 137,108 136,908 137,343 104,977 105,034 104,813 4.54%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 4.81% 0.26% 3.35% 2.82% 7.86% 9.13% 16.32% -
ROE 5.34% 0.20% 4.59% 2.76% 7.69% 9.52% 12.68% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 270.53 245.16 273.95 261.15 293.53 208.39 226.85 2.97%
EPS 10.69 0.52 9.18 7.37 23.08 19.03 37.02 -18.69%
DPS 6.00 9.00 7.48 26.77 7.50 5.00 0.00 -
NAPS 2.00 2.63 2.00 2.67 3.00 2.00 2.92 -6.10%
Adjusted Per Share Value based on latest NOSH - 137,343
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 270.32 245.47 273.90 261.93 225.03 159.85 173.64 7.65%
EPS 10.68 0.52 9.18 7.39 17.70 14.60 28.34 -15.00%
DPS 6.00 9.00 7.48 26.85 5.74 3.84 0.00 -
NAPS 1.9985 2.6334 1.9996 2.678 2.2999 1.5341 2.2351 -1.84%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.60 1.75 1.70 2.00 1.66 2.15 1.90 -
P/RPS 0.59 0.71 0.62 0.77 0.57 1.03 0.84 -5.71%
P/EPS 14.97 335.58 18.51 27.15 7.19 11.30 5.13 19.53%
EY 6.68 0.30 5.40 3.68 13.90 8.85 19.49 -16.33%
DY 3.75 5.14 4.40 13.39 4.52 2.33 0.00 -
P/NAPS 0.80 0.67 0.85 0.75 0.55 1.08 0.65 3.51%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 29/06/06 28/06/05 28/06/04 30/06/03 - 30/07/01 -
Price 1.54 1.68 1.78 1.98 1.78 0.00 2.06 -
P/RPS 0.57 0.69 0.65 0.76 0.61 0.00 0.91 -7.49%
P/EPS 14.41 322.16 19.38 26.88 7.71 0.00 5.56 17.19%
EY 6.94 0.31 5.16 3.72 12.97 0.00 17.97 -14.65%
DY 3.90 5.36 4.20 13.52 4.21 0.00 0.00 -
P/NAPS 0.77 0.64 0.89 0.74 0.59 0.00 0.71 1.36%

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