[SAB] YoY TTM Result on 31-Jul-2005 [#1]

Stock

[SAB] SOUTHERN ACIDS (M) BHD

Announcement Date

29-Sep-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

31-Jul-2005 [#1]

Profit Trend

QoQ- 17.14%

YoY- 96.48%

Quarter Report

SABQuarterlyReport_31July2005.pdf

Latest QR

Upcoming QR

SAB's Result

SAB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
TTM Result
Revenue	502,090	386,561	348,686	353,433	377,739	321,495	234,666	13.50%
YoY %	29.89%	10.86%	-1.34%	-6.43%	17.49%	37.00%	-	-
Horiz. %	213.96%	164.73%	148.59%	150.61%	160.97%	137.00%	100.00%	-
PBT	55,374	34,730	2,788	13,998	12,992	20,114	21,695	16.88%
YoY %	59.44%	1,145.70%	-80.08%	7.74%	-35.41%	-7.29%	-	-
Horiz. %	255.24%	160.08%	12.85%	64.52%	59.88%	92.71%	100.00%	-
Tax	-18,418	-8,145	-2,564	680	-5,496	-1,363	226	-
YoY %	-126.13%	-217.67%	-477.06%	112.37%	-303.23%	-703.10%	-	-
Horiz. %	-8,149.56%	-3,603.98%	-1,134.51%	300.88%	-2,431.86%	-603.10%	100.00%	-
NP	36,956	26,585	224	14,678	7,496	18,751	21,921	9.08%
YoY %	39.01%	11,768.30%	-98.47%	95.81%	-60.02%	-14.46%	-	-
Horiz. %	168.59%	121.28%	1.02%	66.96%	34.20%	85.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,099	23,010	-792	14,728	7,496	18,751	21,921	5.42%
YoY %	30.81%	3,005.30%	-105.38%	96.48%	-60.02%	-14.46%	-	-
Horiz. %	137.31%	104.97%	-3.61%	67.19%	34.20%	85.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.26%	23.45%	91.97%	-4.86%	42.30%	6.78%	-1.04%	-
YoY %	41.83%	-74.50%	1,992.39%	-111.49%	523.89%	751.92%	-	-
Horiz. %	-3,198.08%	-2,254.81%	-8,843.27%	467.31%	-4,067.31%	-651.92%	100.00%	-
Total Cost	465,134	359,976	348,462	338,755	370,243	302,744	212,745	13.91%
YoY %	29.21%	3.30%	2.87%	-8.50%	22.30%	42.30%	-	-
Horiz. %	218.63%	169.21%	163.79%	159.23%	174.03%	142.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	399,838	384,905	360,248	353,443	376,125	341,383	325,035	3.50%
YoY %	3.88%	6.84%	1.93%	-6.03%	10.18%	5.03%	-	-
Horiz. %	123.01%	118.42%	110.83%	108.74%	115.72%	105.03%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Dividend
Div	10,893	8,209	12,321	10,245	36,772	2,623	10,494	0.62%
YoY %	32.70%	-33.37%	20.26%	-72.14%	1,301.91%	-75.00%	-	-
Horiz. %	103.80%	78.23%	117.41%	97.63%	350.41%	25.00%	100.00%	-
Div Payout %	36.19%	35.68%	0.00%	69.57%	490.56%	13.99%	47.87%	-
YoY %	1.43%	0.00%	0.00%	-85.82%	3,406.50%	-70.78%	-	-
Horiz. %	75.60%	74.54%	0.00%	145.33%	1,024.78%	29.22%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Equity
Net Worth	399,838	384,905	360,248	353,443	376,125	341,383	325,035	3.50%
YoY %	3.88%	6.84%	1.93%	-6.03%	10.18%	5.03%	-	-
Horiz. %	123.01%	118.42%	110.83%	108.74%	115.72%	105.03%	100.00%	-
NOSH	136,931	136,977	136,976	136,993	147,500	105,040	104,850	4.54%
YoY %	-0.03%	0.00%	-0.01%	-7.12%	40.42%	0.18%	-	-
Horiz. %	130.60%	130.64%	130.64%	130.66%	140.68%	100.18%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Ratio Analysis
NP Margin	7.36%	6.88%	0.06%	4.15%	1.98%	5.83%	9.34%	-
YoY %	6.98%	11,366.67%	-98.55%	109.60%	-66.04%	-37.58%	-	-
Horiz. %	78.80%	73.66%	0.64%	44.43%	21.20%	62.42%	100.00%	-
ROE	7.53%	5.98%	-0.22%	4.17%	1.99%	5.49%	6.74%	-
YoY %	25.92%	2,818.18%	-105.28%	109.55%	-63.75%	-18.55%	-	-
Horiz. %	111.72%	88.72%	-3.26%	61.87%	29.53%	81.45%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Per Share
RPS	366.67	282.21	254.56	257.99	256.09	306.07	223.81	8.56%
YoY %	29.93%	10.86%	-1.33%	0.74%	-16.33%	36.75%	-	-
Horiz. %	163.83%	126.09%	113.74%	115.27%	114.42%	136.75%	100.00%	-
EPS	21.98	16.80	-0.58	10.75	5.08	17.85	20.91	0.83%
YoY %	30.83%	2,996.55%	-105.40%	111.61%	-71.54%	-14.63%	-	-
Horiz. %	105.12%	80.34%	-2.77%	51.41%	24.29%	85.37%	100.00%	-
DPS	8.00	6.00	9.00	7.50	24.93	2.50	10.00	-3.64%
YoY %	33.33%	-33.33%	20.00%	-69.92%	897.20%	-75.00%	-	-
Horiz. %	80.00%	60.00%	90.00%	75.00%	249.30%	25.00%	100.00%	-
NAPS	2.92	2.81	2.63	2.58	2.55	3.25	3.10	-0.99%
YoY %	3.91%	6.84%	1.94%	1.18%	-21.54%	4.84%	-	-
Horiz. %	94.19%	90.65%	84.84%	83.23%	82.26%	104.84%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Adjusted Per Share Value based on latest NOSH - 136,993
RPS	366.67	282.30	254.64	258.10	275.85	234.78	171.37	13.50%
YoY %	29.89%	10.86%	-1.34%	-6.43%	17.49%	37.00%	-	-
Horiz. %	213.96%	164.73%	148.59%	150.61%	160.97%	137.00%	100.00%	-
EPS	21.98	16.80	-0.58	10.76	5.47	13.69	16.01	5.41%
YoY %	30.83%	2,996.55%	-105.39%	96.71%	-60.04%	-14.49%	-	-
Horiz. %	137.29%	104.93%	-3.62%	67.21%	34.17%	85.51%	100.00%	-
DPS	7.96	6.00	9.00	7.48	26.85	1.92	7.66	0.64%
YoY %	32.67%	-33.33%	20.32%	-72.14%	1,298.44%	-74.93%	-	-
Horiz. %	103.92%	78.33%	117.49%	97.65%	350.52%	25.07%	100.00%	-
NAPS	2.9199	2.8109	2.6308	2.5811	2.7468	2.493	2.3737	3.50%
YoY %	3.88%	6.85%	1.93%	-6.03%	10.18%	5.03%	-	-
Horiz. %	123.01%	118.42%	110.83%	108.74%	115.72%	105.03%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	-
Price	1.73	1.71	1.63	1.89	1.88	1.88	1.87	-
P/RPS	0.47	0.61	0.64	0.73	0.73	0.61	0.84	-9.21%
YoY %	-22.95%	-4.69%	-12.33%	0.00%	19.67%	-27.38%	-	-
Horiz. %	55.95%	72.62%	76.19%	86.90%	86.90%	72.62%	100.00%	-
P/EPS	7.87	10.18	-281.91	17.58	36.99	10.53	8.94	-2.10%
YoY %	-22.69%	103.61%	-1,703.58%	-52.47%	251.28%	17.79%	-	-
Horiz. %	88.03%	113.87%	-3,153.36%	196.64%	413.76%	117.79%	100.00%	-
EY	12.71	9.82	-0.35	5.69	2.70	9.50	11.18	2.15%
YoY %	29.43%	2,905.71%	-106.15%	110.74%	-71.58%	-15.03%	-	-
Horiz. %	113.69%	87.84%	-3.13%	50.89%	24.15%	84.97%	100.00%	-
DY	4.62	3.51	5.52	3.97	13.26	1.33	5.35	-2.41%
YoY %	31.62%	-36.41%	39.04%	-70.06%	896.99%	-75.14%	-	-
Horiz. %	86.36%	65.61%	103.18%	74.21%	247.85%	24.86%	100.00%	-
P/NAPS	0.59	0.61	0.62	0.73	0.74	0.58	0.60	-0.27%
YoY %	-3.28%	-1.61%	-15.07%	-1.35%	27.59%	-3.33%	-	-
Horiz. %	98.33%	101.67%	103.33%	121.67%	123.33%	96.67%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Announcement Date
Date	30/09/08	27/09/07	29/09/06	29/09/05	30/09/04	31/10/03	30/09/02	-
Price	1.69	1.50	1.57	1.92	1.87	3.02	1.75	-
P/RPS	0.46	0.53	0.62	0.74	0.73	0.99	0.78	-8.41%
YoY %	-13.21%	-14.52%	-16.22%	1.37%	-26.26%	26.92%	-	-
Horiz. %	58.97%	67.95%	79.49%	94.87%	93.59%	126.92%	100.00%	-
P/EPS	7.69	8.93	-271.53	17.86	36.80	16.92	8.37	-1.40%
YoY %	-13.89%	103.29%	-1,620.32%	-51.47%	117.49%	102.15%	-	-
Horiz. %	91.88%	106.69%	-3,244.09%	213.38%	439.67%	202.15%	100.00%	-
EY	13.01	11.20	-0.37	5.60	2.72	5.91	11.95	1.42%
YoY %	16.16%	3,127.03%	-106.61%	105.88%	-53.98%	-50.54%	-	-
Horiz. %	108.87%	93.72%	-3.10%	46.86%	22.76%	49.46%	100.00%	-
DY	4.73	4.00	5.73	3.91	13.33	0.83	5.71	-3.08%
YoY %	18.25%	-30.19%	46.55%	-70.67%	1,506.02%	-85.46%	-	-
Horiz. %	82.84%	70.05%	100.35%	68.48%	233.45%	14.54%	100.00%	-
P/NAPS	0.58	0.53	0.60	0.74	0.73	0.93	0.56	0.58%
YoY %	9.43%	-11.67%	-18.92%	1.37%	-21.51%	66.07%	-	-
Horiz. %	103.57%	94.64%	107.14%	132.14%	130.36%	166.07%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos