[SAB] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -1.92%
YoY- 87.16%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
Revenue 503,414 562,029 544,055 581,425 560,704 501,373 453,135 1.79%
PBT 36,916 43,691 65,577 56,881 40,899 55,460 30,635 3.19%
Tax -10,952 -9,585 -17,399 -11,246 -13,310 -14,510 -10,711 0.37%
NP 25,964 34,106 48,178 45,635 27,589 40,950 19,924 4.57%
-
NP to SH 24,869 27,521 38,418 36,616 19,564 29,361 11,516 13.88%
-
Tax Rate 29.67% 21.94% 26.53% 19.77% 32.54% 26.16% 34.96% -
Total Cost 477,450 527,923 495,877 535,790 533,115 460,423 433,211 1.65%
-
Net Worth 513,543 493,062 475,214 446,375 420,304 419,120 375,194 5.44%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
Div 6,847 - - - - - 8,215 -3.02%
Div Payout % 27.53% - - - - - 71.34% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
Net Worth 513,543 493,062 475,214 446,375 420,304 419,120 375,194 5.44%
NOSH 136,945 136,961 136,949 136,924 136,906 136,967 136,932 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
NP Margin 5.16% 6.07% 8.86% 7.85% 4.92% 8.17% 4.40% -
ROE 4.84% 5.58% 8.08% 8.20% 4.65% 7.01% 3.07% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
RPS 367.60 410.35 397.27 424.63 409.55 366.05 330.92 1.79%
EPS 18.16 20.10 28.06 26.74 14.29 21.44 8.41 13.87%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 6.00 -3.03%
NAPS 3.75 3.60 3.47 3.26 3.07 3.06 2.74 5.44%
Adjusted Per Share Value based on latest NOSH - 136,970
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
RPS 367.63 410.44 397.31 424.60 409.47 366.14 330.91 1.79%
EPS 18.16 20.10 28.06 26.74 14.29 21.44 8.41 13.87%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 6.00 -3.03%
NAPS 3.7503 3.6007 3.4704 3.2598 3.0694 3.0607 2.74 5.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/04/10 -
Price 3.88 3.86 3.98 2.62 2.39 2.47 1.26 -
P/RPS 1.06 0.94 1.00 0.62 0.58 0.67 0.38 18.90%
P/EPS 21.37 19.21 14.19 9.80 16.72 11.52 14.98 6.18%
EY 4.68 5.21 7.05 10.21 5.98 8.68 6.67 -5.80%
DY 1.29 0.00 0.00 0.00 0.00 0.00 4.76 -19.78%
P/NAPS 1.03 1.07 1.15 0.80 0.78 0.81 0.46 14.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
Date 31/05/16 28/05/15 30/05/14 28/05/13 30/05/12 30/05/11 29/06/10 -
Price 3.97 3.73 4.85 2.77 2.18 2.55 1.26 -
P/RPS 1.08 0.91 1.22 0.65 0.53 0.70 0.38 19.28%
P/EPS 21.86 18.56 17.29 10.36 15.26 11.90 14.98 6.58%
EY 4.57 5.39 5.78 9.65 6.56 8.41 6.67 -6.18%
DY 1.26 0.00 0.00 0.00 0.00 0.00 4.76 -20.09%
P/NAPS 1.06 1.04 1.40 0.85 0.71 0.83 0.46 15.13%

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