[SAB] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -10.42%
YoY- 128.02%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Revenue 505,318 599,498 518,218 609,852 562,812 515,660 439,278 2.39%
PBT 40,644 36,248 59,212 52,088 33,714 53,276 23,742 9.50%
Tax -10,564 -7,816 -15,902 -9,458 -8,534 -14,230 -6,754 7.85%
NP 30,080 28,432 43,310 42,630 25,180 39,046 16,988 10.13%
-
NP to SH 26,942 21,370 36,202 33,816 14,830 27,172 11,926 14.76%
-
Tax Rate 25.99% 21.56% 26.86% 18.16% 25.31% 26.71% 28.45% -
Total Cost 475,238 571,066 474,908 567,222 537,632 476,614 422,290 2.01%
-
Net Worth 505,162 482,007 457,317 434,080 421,368 406,758 382,454 4.81%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Net Worth 505,162 482,007 457,317 434,080 421,368 406,758 382,454 4.81%
NOSH 136,934 136,934 136,921 136,934 136,808 136,955 137,080 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
NP Margin 5.95% 4.74% 8.36% 6.99% 4.47% 7.57% 3.87% -
ROE 5.33% 4.43% 7.92% 7.79% 3.52% 6.68% 3.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
RPS 369.11 437.80 378.48 445.36 411.39 376.52 320.45 2.41%
EPS 19.68 15.60 26.44 24.70 10.84 19.84 8.70 14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.52 3.34 3.17 3.08 2.97 2.79 4.83%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
RPS 369.11 437.80 378.44 445.36 411.01 376.58 320.80 2.39%
EPS 19.68 15.60 26.44 24.70 10.83 19.84 8.71 14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.52 3.3397 3.17 3.0772 2.9705 2.793 4.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 29/10/10 30/10/09 -
Price 3.58 4.80 2.80 2.35 2.04 2.83 1.31 -
P/RPS 0.97 1.10 0.74 0.53 0.50 0.75 0.41 15.66%
P/EPS 18.19 30.76 10.59 9.52 18.82 14.26 15.06 3.24%
EY 5.50 3.25 9.44 10.51 5.31 7.01 6.64 -3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.36 0.84 0.74 0.66 0.95 0.47 13.02%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Date 30/11/15 28/11/14 26/11/13 27/11/12 29/11/11 10/12/10 20/11/09 -
Price 3.87 4.43 2.84 2.35 2.15 2.75 1.26 -
P/RPS 1.05 1.01 0.75 0.53 0.52 0.73 0.39 18.21%
P/EPS 19.66 28.39 10.74 9.52 19.83 13.86 14.48 5.30%
EY 5.09 3.52 9.31 10.51 5.04 7.21 6.90 -5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.26 0.85 0.74 0.70 0.93 0.45 15.39%

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