[SAB] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -1.61%
YoY- 4.92%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 574,750 584,695 565,107 544,055 539,377 535,608 563,045 1.37%
PBT 46,849 54,095 64,424 65,577 65,898 60,443 55,990 -11.17%
Tax -10,285 -13,356 -16,675 -17,399 -17,467 -14,468 -12,254 -10.99%
NP 36,564 40,739 47,749 48,178 48,431 45,975 43,736 -11.22%
-
NP to SH 28,551 31,002 37,838 38,418 39,047 37,809 35,507 -13.49%
-
Tax Rate 21.95% 24.69% 25.88% 26.53% 26.51% 23.94% 21.89% -
Total Cost 538,186 543,956 517,358 495,877 490,946 489,633 519,309 2.40%
-
Net Worth 486,115 483,095 477,899 475,222 460,098 457,359 455,990 4.34%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 486,115 483,095 477,899 475,222 460,098 457,359 455,990 4.34%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.36% 6.97% 8.45% 8.86% 8.98% 8.58% 7.77% -
ROE 5.87% 6.42% 7.92% 8.08% 8.49% 8.27% 7.79% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 419.73 426.03 412.69 397.26 393.90 391.14 411.18 1.37%
EPS 20.85 22.59 27.63 28.05 28.52 27.61 25.93 -13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.52 3.49 3.47 3.36 3.34 3.33 4.34%
Adjusted Per Share Value based on latest NOSH - 136,951
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 419.92 427.19 412.88 397.50 394.08 391.33 411.37 1.37%
EPS 20.86 22.65 27.65 28.07 28.53 27.62 25.94 -13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5517 3.5296 3.4916 3.4721 3.3616 3.3416 3.3316 4.34%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.87 4.80 5.65 3.98 2.84 2.80 2.73 -
P/RPS 0.92 1.13 1.37 1.00 0.72 0.72 0.66 24.70%
P/EPS 18.56 21.25 20.45 14.19 9.96 10.14 10.53 45.76%
EY 5.39 4.71 4.89 7.05 10.04 9.86 9.50 -31.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.36 1.62 1.15 0.85 0.84 0.82 20.83%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 -
Price 3.88 4.43 5.19 4.85 3.94 2.84 2.62 -
P/RPS 0.92 1.04 1.26 1.22 1.00 0.73 0.64 27.28%
P/EPS 18.61 19.61 18.78 17.29 13.82 10.29 10.10 50.12%
EY 5.37 5.10 5.32 5.78 7.24 9.72 9.90 -33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.26 1.49 1.40 1.17 0.85 0.79 23.86%

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