[SAB] QoQ TTM 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- -5.87%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Revenue 576,767 560,704 520,800 524,949 504,576 501,373 514,191 8.46%
PBT 50,900 40,900 39,221 43,997 46,429 53,778 54,187 -4.33%
Tax -14,551 -13,310 -6,617 -9,979 -10,371 -12,827 -16,933 -10.16%
NP 36,349 27,590 32,604 34,018 36,058 40,951 37,254 -1.72%
-
NP to SH 25,311 16,818 25,611 23,191 24,636 29,362 22,362 9.15%
-
Tax Rate 28.59% 32.54% 16.87% 22.68% 22.34% 23.85% 31.25% -
Total Cost 540,418 533,114 488,196 490,931 468,518 460,422 476,937 9.24%
-
Net Worth 432,711 420,387 422,978 421,367 456,950 419,062 406,707 4.48%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Div - - - - - - 8,204 -
Div Payout % - - - - - - 36.69% -
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 432,711 420,387 422,978 421,367 456,950 419,062 406,707 4.48%
NOSH 136,934 136,934 136,934 136,807 136,811 136,948 136,938 -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 6.30% 4.92% 6.26% 6.48% 7.15% 8.17% 7.25% -
ROE 5.85% 4.00% 6.05% 5.50% 5.39% 7.01% 5.50% -
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 421.20 409.47 380.46 383.71 368.81 366.10 375.49 8.46%
EPS 18.48 12.28 18.71 16.95 18.01 21.44 16.33 9.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
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 421.40 409.66 380.51 383.54 368.65 366.31 375.68 8.46%
EPS 18.49 12.29 18.71 16.94 18.00 21.45 16.34 9.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.99 -
NAPS 3.1615 3.0714 3.0904 3.0786 3.3386 3.0618 2.9715 4.48%
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 0.53 0.58 0.57 0.53 0.69 0.67 0.70 -17.86%
P/EPS 12.06 19.46 11.60 12.03 14.05 11.52 16.04 -18.26%
EY 8.29 5.14 8.62 8.31 7.12 8.68 6.23 22.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.29 -
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 0.56 0.53 0.60 0.56 0.60 0.70 0.66 -10.97%
P/EPS 12.77 17.75 12.19 12.68 12.22 11.89 15.13 -11.30%
EY 7.83 5.63 8.21 7.88 8.19 8.41 6.61 12.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.43 -
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