[SAB] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 50.5%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 581,425 588,455 584,224 576,767 560,704 520,800 524,949 7.04%
PBT 56,881 49,337 50,087 50,900 40,900 39,221 43,997 18.65%
Tax -11,246 -11,687 -13,772 -14,551 -13,310 -6,617 -9,979 8.28%
NP 45,635 37,650 36,315 36,349 27,590 32,604 34,018 21.61%
-
NP to SH 36,616 27,423 26,311 25,311 16,818 25,611 23,191 35.55%
-
Tax Rate 19.77% 23.69% 27.50% 28.59% 32.54% 16.87% 22.68% -
Total Cost 535,790 550,805 547,909 540,418 533,114 488,196 490,931 5.99%
-
Net Worth 446,523 436,833 434,080 432,711 420,387 422,978 421,367 3.93%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 446,523 436,833 434,080 432,711 420,387 422,978 421,367 3.93%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,807 0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.85% 6.40% 6.22% 6.30% 4.92% 6.26% 6.48% -
ROE 8.20% 6.28% 6.06% 5.85% 4.00% 6.05% 5.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 424.49 429.72 426.65 421.20 409.47 380.46 383.71 6.95%
EPS 26.73 20.03 19.21 18.48 12.28 18.71 16.95 35.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.19 3.17 3.16 3.07 3.09 3.08 3.85%
Adjusted Per Share Value based on latest NOSH - 136,934
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 424.80 429.94 426.85 421.40 409.66 380.51 383.54 7.04%
EPS 26.75 20.04 19.22 18.49 12.29 18.71 16.94 35.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2624 3.1916 3.1715 3.1615 3.0714 3.0904 3.0786 3.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.62 2.39 2.35 2.23 2.39 2.17 2.04 -
P/RPS 0.62 0.56 0.55 0.53 0.58 0.57 0.53 11.01%
P/EPS 9.80 11.93 12.23 12.06 19.46 11.60 12.03 -12.76%
EY 10.20 8.38 8.18 8.29 5.14 8.62 8.31 14.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.74 0.71 0.78 0.70 0.66 13.67%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 27/11/12 28/08/12 30/05/12 28/02/12 29/11/11 -
Price 2.77 2.40 2.35 2.36 2.18 2.28 2.15 -
P/RPS 0.65 0.56 0.55 0.56 0.53 0.60 0.56 10.43%
P/EPS 10.36 11.98 12.23 12.77 17.75 12.19 12.68 -12.59%
EY 9.65 8.34 8.18 7.83 5.63 8.21 7.88 14.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.75 0.74 0.75 0.71 0.74 0.70 13.80%

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