[SAB] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 19.82%
YoY- 59.32%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 735,412 714,636 740,091 693,310 656,162 667,048 503,414 28.71%
PBT 40,248 42,744 73,831 64,368 50,508 47,504 36,916 5.92%
Tax -8,642 -8,092 -16,487 -15,548 -12,888 -12,420 -10,952 -14.59%
NP 31,606 34,652 57,344 48,820 37,620 35,084 25,964 13.99%
-
NP to SH 26,968 30,992 48,654 42,456 35,434 36,388 24,869 5.54%
-
Tax Rate 21.47% 18.93% 22.33% 24.15% 25.52% 26.15% 29.67% -
Total Cost 703,806 679,984 682,747 644,490 618,542 631,964 477,450 29.49%
-
Net Worth 573,583 0 569,645 545,080 525,729 520,349 513,543 7.64%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 6,846 - - - 6,847 -
Div Payout % - - 14.07% - - - 27.53% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 573,583 0 569,645 545,080 525,729 520,349 513,543 7.64%
NOSH 136,893 136,934 136,934 136,934 136,908 136,934 136,945 -0.02%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.30% 4.85% 7.75% 7.04% 5.73% 5.26% 5.16% -
ROE 4.70% 0.00% 8.54% 7.79% 6.74% 6.99% 4.84% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 537.22 521.88 540.47 506.23 479.27 487.13 367.60 28.75%
EPS 19.70 22.64 35.53 31.00 25.88 26.56 18.16 5.57%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.19 0.00 4.16 3.98 3.84 3.80 3.75 7.66%
Adjusted Per Share Value based on latest NOSH - 136,879
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 537.31 522.13 540.73 506.55 479.41 487.36 367.80 28.71%
EPS 19.70 22.64 35.55 31.02 25.89 26.59 18.17 5.53%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.1907 0.00 4.1619 3.9825 3.8411 3.8018 3.7521 7.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.68 5.13 4.13 4.08 3.90 3.96 3.88 -
P/RPS 0.87 0.98 0.76 0.81 0.81 0.81 1.06 -12.32%
P/EPS 23.76 22.67 11.62 13.16 15.07 14.90 21.37 7.31%
EY 4.21 4.41 8.60 7.60 6.64 6.71 4.68 -6.80%
DY 0.00 0.00 1.21 0.00 0.00 0.00 1.29 -
P/NAPS 1.12 0.00 0.99 1.03 1.02 1.04 1.03 5.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 30/05/17 28/02/17 29/11/16 24/08/16 31/05/16 -
Price 4.42 4.75 4.19 4.22 4.10 3.92 3.97 -
P/RPS 0.82 0.91 0.78 0.83 0.86 0.80 1.08 -16.75%
P/EPS 22.44 20.99 11.79 13.61 15.84 14.75 21.86 1.75%
EY 4.46 4.76 8.48 7.35 6.31 6.78 4.57 -1.60%
DY 0.00 0.00 1.19 0.00 0.00 0.00 1.26 -
P/NAPS 1.05 0.00 1.01 1.06 1.07 1.03 1.06 -0.62%

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