[SAB] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -9.02%
YoY- -11.75%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 544,055 538,496 518,218 520,468 581,425 594,560 609,852 -7.33%
PBT 65,577 68,673 59,212 53,832 56,881 56,650 52,088 16.61%
Tax -17,399 -18,321 -15,902 -13,908 -11,246 -10,026 -9,458 50.19%
NP 48,178 50,352 43,310 39,924 45,635 46,624 42,630 8.50%
-
NP to SH 38,418 40,573 36,202 33,312 36,616 37,332 33,816 8.88%
-
Tax Rate 26.53% 26.68% 26.86% 25.84% 19.77% 17.70% 18.16% -
Total Cost 495,877 488,144 474,908 480,544 535,790 547,936 567,222 -8.57%
-
Net Worth 475,214 460,098 457,317 455,990 446,375 436,756 434,080 6.22%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 475,214 460,098 457,317 455,990 446,375 436,756 434,080 6.22%
NOSH 136,949 136,934 136,921 136,934 136,924 136,934 136,934 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.86% 9.35% 8.36% 7.67% 7.85% 7.84% 6.99% -
ROE 8.08% 8.82% 7.92% 7.31% 8.20% 8.55% 7.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 397.27 393.25 378.48 380.09 424.63 434.26 445.36 -7.34%
EPS 28.06 29.63 26.44 24.32 26.74 27.27 24.70 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.47 3.36 3.34 3.33 3.26 3.19 3.17 6.21%
Adjusted Per Share Value based on latest NOSH - 136,934
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 397.50 393.44 378.62 380.26 424.80 434.40 445.57 -7.33%
EPS 28.07 29.64 26.45 24.34 26.75 27.28 24.71 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.472 3.3616 3.3413 3.3316 3.2613 3.191 3.1715 6.22%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.98 2.84 2.80 2.73 2.62 2.39 2.35 -
P/RPS 1.00 0.72 0.74 0.72 0.62 0.55 0.53 52.75%
P/EPS 14.19 9.58 10.59 11.22 9.80 8.77 9.52 30.51%
EY 7.05 10.43 9.44 8.91 10.21 11.41 10.51 -23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.85 0.84 0.82 0.80 0.75 0.74 34.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 26/11/13 28/08/13 28/05/13 27/02/13 27/11/12 -
Price 4.85 3.94 2.84 2.62 2.77 2.40 2.35 -
P/RPS 1.22 1.00 0.75 0.69 0.65 0.55 0.53 74.42%
P/EPS 17.29 13.30 10.74 10.77 10.36 8.80 9.52 48.91%
EY 5.78 7.52 9.31 9.29 9.65 11.36 10.51 -32.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.17 0.85 0.79 0.85 0.75 0.74 53.02%

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