[SAB] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 292.74%
YoY- -45.42%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Revenue 593,988 560,704 557,558 562,812 529,736 501,373 531,656 8.15%
PBT 57,396 40,899 45,401 33,714 17,396 55,460 64,809 -8.23%
Tax -9,876 -13,310 -12,190 -8,534 -4,912 -14,510 -20,470 -40.28%
NP 47,520 27,589 33,210 25,180 12,484 40,950 44,338 5.02%
-
NP to SH 37,748 19,564 25,024 14,830 3,776 29,361 28,192 22.93%
-
Tax Rate 17.21% 32.54% 26.85% 25.31% 28.24% 26.16% 31.59% -
Total Cost 546,468 533,115 524,348 537,632 517,252 460,423 487,317 8.44%
-
Net Worth 432,711 420,304 423,126 421,368 456,950 419,120 406,720 4.47%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Net Worth 432,711 420,304 423,126 421,368 456,950 419,120 406,720 4.47%
NOSH 136,934 136,906 136,934 136,808 136,811 136,967 136,943 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
NP Margin 8.00% 4.92% 5.96% 4.47% 2.36% 8.17% 8.34% -
ROE 8.72% 4.65% 5.91% 3.52% 0.83% 7.01% 6.93% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
RPS 433.78 409.55 407.17 411.39 387.20 366.05 388.23 8.16%
EPS 27.56 14.29 18.28 10.84 2.76 21.44 20.59 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.07 3.09 3.08 3.34 3.06 2.97 4.48%
Adjusted Per Share Value based on latest NOSH - 136,807
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
RPS 433.78 409.47 407.17 411.01 386.85 366.14 388.26 8.15%
EPS 27.56 14.29 18.28 10.83 2.76 21.44 20.59 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.0694 3.09 3.0772 3.337 3.0607 2.9702 4.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 31/01/11 -
Price 2.23 2.39 2.17 2.04 2.53 2.47 2.62 -
P/RPS 0.51 0.58 0.53 0.50 0.65 0.67 0.67 -17.55%
P/EPS 8.09 16.72 11.87 18.82 91.67 11.52 12.73 -27.43%
EY 12.36 5.98 8.42 5.31 1.09 8.68 7.86 37.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.70 0.66 0.76 0.81 0.88 -14.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Date 28/08/12 30/05/12 28/02/12 29/11/11 25/08/11 30/05/11 25/03/11 -
Price 2.36 2.18 2.28 2.15 2.20 2.55 2.47 -
P/RPS 0.54 0.53 0.56 0.52 0.57 0.70 0.64 -11.32%
P/EPS 8.56 15.26 12.48 19.83 79.71 11.90 12.00 -21.25%
EY 11.68 6.56 8.02 5.04 1.25 8.41 8.33 27.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.74 0.70 0.66 0.83 0.83 -6.91%

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