[SAB] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -19.33%
YoY- -6.96%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 562,029 579,422 599,498 604,676 544,055 538,496 518,218 5.56%
PBT 43,691 43,702 36,248 49,220 65,577 68,673 59,212 -18.35%
Tax -9,585 -8,836 -7,816 -11,012 -17,399 -18,321 -15,902 -28.66%
NP 34,106 34,866 28,432 38,208 48,178 50,352 43,310 -14.73%
-
NP to SH 27,521 27,417 21,370 30,992 38,418 40,573 36,202 -16.71%
-
Tax Rate 21.94% 20.22% 21.56% 22.37% 26.53% 26.68% 26.86% -
Total Cost 527,923 544,556 571,066 566,468 495,877 488,144 474,908 7.31%
-
Net Worth 493,062 486,115 482,007 477,899 475,214 460,098 457,317 5.15%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 493,062 486,115 482,007 477,899 475,214 460,098 457,317 5.15%
NOSH 136,961 136,934 136,934 136,934 136,949 136,934 136,921 0.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.07% 6.02% 4.74% 6.32% 8.86% 9.35% 8.36% -
ROE 5.58% 5.64% 4.43% 6.49% 8.08% 8.82% 7.92% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 410.35 423.14 437.80 441.58 397.27 393.25 378.48 5.54%
EPS 20.10 20.03 15.60 22.64 28.06 29.63 26.44 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.55 3.52 3.49 3.47 3.36 3.34 5.12%
Adjusted Per Share Value based on latest NOSH - 136,934
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 410.63 423.34 438.01 441.79 397.50 393.44 378.62 5.56%
EPS 20.11 20.03 15.61 22.64 28.07 29.64 26.45 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6024 3.5517 3.5216 3.4916 3.472 3.3616 3.3413 5.14%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.86 3.87 4.80 5.65 3.98 2.84 2.80 -
P/RPS 0.94 0.91 1.10 1.28 1.00 0.72 0.74 17.30%
P/EPS 19.21 19.33 30.76 24.96 14.19 9.58 10.59 48.79%
EY 5.21 5.17 3.25 4.01 7.05 10.43 9.44 -32.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 1.36 1.62 1.15 0.85 0.84 17.52%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 -
Price 3.73 3.88 4.43 5.19 4.85 3.94 2.84 -
P/RPS 0.91 0.92 1.01 1.18 1.22 1.00 0.75 13.77%
P/EPS 18.56 19.38 28.39 22.93 17.29 13.30 10.74 44.05%
EY 5.39 5.16 3.52 4.36 5.78 7.52 9.31 -30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.09 1.26 1.49 1.40 1.17 0.85 14.40%

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