[SAB] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 48.45%
YoY- 11.14%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Revenue 124,470 134,818 144,763 140,994 136,763 140,912 74,351 7.73%
PBT 10,199 14,653 21,899 16,444 17,194 21,970 -16,197 -
Tax -3,308 -2,719 -5,790 -2,791 -4,876 -8,238 1,084 -
NP 6,891 11,934 16,109 13,653 12,318 13,732 -15,113 -
-
NP to SH 6,515 9,878 12,329 11,091 9,979 7,559 -15,312 -
-
Tax Rate 32.43% 18.56% 26.44% 16.97% 28.36% 37.50% - -
Total Cost 117,579 122,884 128,654 127,341 124,445 127,180 89,464 4.02%
-
Net Worth 514,871 486,115 460,098 436,833 423,126 406,707 367,073 5.01%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Net Worth 514,871 486,115 460,098 436,833 423,126 406,707 367,073 5.01%
NOSH 136,934 136,934 136,934 136,938 136,934 136,938 136,967 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
NP Margin 5.54% 8.85% 11.13% 9.68% 9.01% 9.75% -20.33% -
ROE 1.27% 2.03% 2.68% 2.54% 2.36% 1.86% -4.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
RPS 90.90 98.45 105.72 102.96 99.88 102.90 54.28 7.73%
EPS 4.76 7.21 9.00 8.10 7.29 5.52 -11.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.55 3.36 3.19 3.09 2.97 2.68 5.01%
Adjusted Per Share Value based on latest NOSH - 136,938
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
RPS 90.90 98.45 105.72 102.96 99.88 102.91 54.30 7.73%
EPS 4.76 7.21 9.00 8.10 7.29 5.52 -11.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.55 3.36 3.1901 3.09 2.9701 2.6807 5.01%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/01/11 30/01/09 -
Price 3.73 3.87 2.84 2.39 2.17 2.62 1.60 -
P/RPS 4.10 3.93 2.69 2.32 2.17 2.55 2.95 4.87%
P/EPS 78.40 53.65 31.54 29.51 29.78 47.46 -14.31 -
EY 1.28 1.86 3.17 3.39 3.36 2.11 -6.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.09 0.85 0.75 0.70 0.88 0.60 7.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Date 24/02/16 27/02/15 28/02/14 27/02/13 28/02/12 25/03/11 14/04/09 -
Price 3.80 3.88 3.94 2.40 2.28 2.47 1.36 -
P/RPS 4.18 3.94 3.73 2.33 2.28 2.40 2.51 7.65%
P/EPS 79.87 53.79 43.76 29.63 31.29 44.75 -12.17 -
EY 1.25 1.86 2.29 3.37 3.20 2.23 -8.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.09 1.17 0.75 0.74 0.83 0.51 10.38%

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