[SAB] YoY TTM Result on 31-Jan-2003 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 4.11%
YoY- -11.28%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 331,000 397,016 338,449 282,609 211,046 244,432 188,768 9.80%
PBT 10,847 7,774 16,628 23,848 26,640 50,590 10,885 -0.05%
Tax 692 -5,584 -1,804 -318 -117 -203 -200 -
NP 11,539 2,190 14,824 23,530 26,523 50,387 10,685 1.28%
-
NP to SH 10,946 2,190 14,824 23,530 26,523 50,387 10,685 0.40%
-
Tax Rate -6.38% 71.83% 10.85% 1.33% 0.44% 0.40% 1.84% -
Total Cost 319,461 394,826 323,625 259,079 184,523 194,045 178,083 10.22%
-
Net Worth 361,090 344,261 345,541 337,853 313,329 293,861 283,217 4.12%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 7,522 10,245 36,772 13,117 - - - -
Div Payout % 68.73% 467.85% 248.06% 55.75% - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 361,090 344,261 345,541 337,853 313,329 293,861 283,217 4.12%
NOSH 136,776 136,611 137,119 104,923 104,792 104,950 104,508 4.58%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 3.49% 0.55% 4.38% 8.33% 12.57% 20.61% 5.66% -
ROE 3.03% 0.64% 4.29% 6.96% 8.46% 17.15% 3.77% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 242.00 290.62 246.83 269.35 201.39 232.90 180.63 4.99%
EPS 8.00 1.60 10.81 22.43 25.31 48.01 10.22 -3.99%
DPS 5.50 7.50 26.82 12.50 0.00 0.00 0.00 -
NAPS 2.64 2.52 2.52 3.22 2.99 2.80 2.71 -0.43%
Adjusted Per Share Value based on latest NOSH - 104,923
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 241.72 289.93 247.16 206.38 154.12 178.50 137.85 9.80%
EPS 7.99 1.60 10.83 17.18 19.37 36.80 7.80 0.40%
DPS 5.49 7.48 26.85 9.58 0.00 0.00 0.00 -
NAPS 2.637 2.5141 2.5234 2.4673 2.2882 2.146 2.0683 4.12%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.85 1.85 2.20 1.72 1.98 1.75 1.80 -
P/RPS 0.76 0.64 0.89 0.64 0.98 0.75 1.00 -4.46%
P/EPS 23.12 115.40 20.35 7.67 7.82 3.65 17.61 4.63%
EY 4.33 0.87 4.91 13.04 12.78 27.43 5.68 -4.41%
DY 2.97 4.05 12.19 7.27 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.87 0.53 0.66 0.63 0.66 0.98%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 31/03/05 30/03/04 27/03/03 - 29/03/01 - -
Price 1.74 1.77 2.15 1.72 0.00 1.75 0.00 -
P/RPS 0.72 0.61 0.87 0.64 0.00 0.75 0.00 -
P/EPS 21.74 110.41 19.89 7.67 0.00 3.65 0.00 -
EY 4.60 0.91 5.03 13.04 0.00 27.43 0.00 -
DY 3.16 4.24 12.47 7.27 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.85 0.53 0.00 0.63 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