[SAB] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 12.07%
YoY- 8.68%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 599,498 604,676 544,055 538,496 518,218 520,468 581,425 2.05%
PBT 36,248 49,220 65,577 68,673 59,212 53,832 56,881 -25.92%
Tax -7,816 -11,012 -17,399 -18,321 -15,902 -13,908 -11,246 -21.52%
NP 28,432 38,208 48,178 50,352 43,310 39,924 45,635 -27.03%
-
NP to SH 21,370 30,992 38,418 40,573 36,202 33,312 36,616 -30.13%
-
Tax Rate 21.56% 22.37% 26.53% 26.68% 26.86% 25.84% 19.77% -
Total Cost 571,066 566,468 495,877 488,144 474,908 480,544 535,790 4.33%
-
Net Worth 482,007 477,899 475,214 460,098 457,317 455,990 446,375 5.24%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 482,007 477,899 475,214 460,098 457,317 455,990 446,375 5.24%
NOSH 136,934 136,934 136,949 136,934 136,921 136,934 136,924 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.74% 6.32% 8.86% 9.35% 8.36% 7.67% 7.85% -
ROE 4.43% 6.49% 8.08% 8.82% 7.92% 7.31% 8.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 437.80 441.58 397.27 393.25 378.48 380.09 424.63 2.05%
EPS 15.60 22.64 28.06 29.63 26.44 24.32 26.74 -30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.49 3.47 3.36 3.34 3.33 3.26 5.24%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 437.80 441.58 397.31 393.25 378.44 380.09 424.60 2.06%
EPS 15.60 22.64 28.06 29.63 26.44 24.32 26.74 -30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.49 3.4704 3.36 3.3397 3.33 3.2598 5.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.80 5.65 3.98 2.84 2.80 2.73 2.62 -
P/RPS 1.10 1.28 1.00 0.72 0.74 0.72 0.62 46.50%
P/EPS 30.76 24.96 14.19 9.58 10.59 11.22 9.80 114.22%
EY 3.25 4.01 7.05 10.43 9.44 8.91 10.21 -53.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.62 1.15 0.85 0.84 0.82 0.80 42.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 28/05/13 -
Price 4.43 5.19 4.85 3.94 2.84 2.62 2.77 -
P/RPS 1.01 1.18 1.22 1.00 0.75 0.69 0.65 34.11%
P/EPS 28.39 22.93 17.29 13.30 10.74 10.77 10.36 95.70%
EY 3.52 4.36 5.78 7.52 9.31 9.29 9.65 -48.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.49 1.40 1.17 0.85 0.79 0.85 29.97%

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