[SAB] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -1.09%
YoY- -2.81%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 610,185 755,290 693,310 502,838 579,422 538,496 594,560 0.43%
PBT 44,678 50,514 64,368 40,694 43,702 68,673 56,650 -3.87%
Tax -9,806 -11,116 -15,548 -11,453 -8,836 -18,321 -10,026 -0.36%
NP 34,872 39,398 48,820 29,241 34,866 50,352 46,624 -4.72%
-
NP to SH 27,416 32,385 42,456 26,648 27,417 40,573 37,332 -5.01%
-
Tax Rate 21.95% 22.01% 24.15% 28.14% 20.22% 26.68% 17.70% -
Total Cost 575,313 715,892 644,490 473,597 544,556 488,144 547,936 0.81%
-
Net Worth 606,617 579,230 545,080 514,871 486,115 460,098 436,756 5.62%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 9,128 9,128 - - - - - -
Div Payout % 33.30% 28.19% - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 606,617 579,230 545,080 514,871 486,115 460,098 436,756 5.62%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.71% 5.22% 7.04% 5.82% 6.02% 9.35% 7.84% -
ROE 4.52% 5.59% 7.79% 5.18% 5.64% 8.82% 8.55% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 445.61 551.57 506.23 367.21 423.14 393.25 434.26 0.43%
EPS 20.03 23.65 31.00 19.47 20.03 29.63 27.27 -5.01%
DPS 6.67 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.43 4.23 3.98 3.76 3.55 3.36 3.19 5.62%
Adjusted Per Share Value based on latest NOSH - 136,934
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 445.81 551.83 506.55 367.38 423.34 393.44 434.40 0.43%
EPS 20.03 23.66 31.02 19.47 20.03 29.64 27.28 -5.01%
DPS 6.67 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4321 4.232 3.9825 3.7618 3.5517 3.3616 3.191 5.62%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.60 4.26 4.08 3.73 3.87 2.84 2.39 -
P/RPS 0.81 0.77 0.81 1.02 0.91 0.72 0.55 6.66%
P/EPS 17.98 18.01 13.16 19.17 19.33 9.58 8.77 12.70%
EY 5.56 5.55 7.60 5.22 5.17 10.43 11.41 -11.28%
DY 1.85 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.01 1.03 0.99 1.09 0.85 0.75 1.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 28/02/17 24/02/16 27/02/15 28/02/14 27/02/13 -
Price 3.87 4.10 4.22 3.80 3.88 3.94 2.40 -
P/RPS 0.87 0.74 0.83 1.03 0.92 1.00 0.55 7.93%
P/EPS 19.33 17.34 13.61 19.53 19.38 13.30 8.80 14.00%
EY 5.17 5.77 7.35 5.12 5.16 7.52 11.36 -12.29%
DY 1.72 1.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 1.06 1.01 1.09 1.17 0.75 2.50%

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