[SAB] YoY Quarter Result on 31-Jan-2011 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -4.51%
YoY- 74.33%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
Revenue 144,763 140,994 136,763 140,912 74,351 109,925 91,850 6.79%
PBT 21,899 16,444 17,194 21,970 -16,197 7,061 8,968 13.76%
Tax -5,790 -2,791 -4,876 -8,238 1,084 -1,651 -954 29.76%
NP 16,109 13,653 12,318 13,732 -15,113 5,410 8,014 10.61%
-
NP to SH 12,329 11,091 9,979 7,559 -15,312 3,659 6,964 8.60%
-
Tax Rate 26.44% 16.97% 28.36% 37.50% - 23.38% 10.64% -
Total Cost 128,654 127,341 124,445 127,180 89,464 104,515 83,836 6.38%
-
Net Worth 460,098 436,833 423,126 406,707 367,073 389,196 365,302 3.38%
Dividend
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - 4,788 -
Div Payout % - - - - - - 68.76% -
Equity
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 460,098 436,833 423,126 406,707 367,073 389,196 365,302 3.38%
NOSH 136,934 136,938 136,934 136,938 136,967 137,041 136,817 0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 11.13% 9.68% 9.01% 9.75% -20.33% 4.92% 8.73% -
ROE 2.68% 2.54% 2.36% 1.86% -4.17% 0.94% 1.91% -
Per Share
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
RPS 105.72 102.96 99.88 102.90 54.28 80.21 67.13 6.78%
EPS 9.00 8.10 7.29 5.52 -11.18 2.67 5.09 8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 3.36 3.19 3.09 2.97 2.68 2.84 2.67 3.37%
Adjusted Per Share Value based on latest NOSH - 136,938
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
RPS 105.72 102.96 99.88 102.91 54.30 80.28 67.08 6.79%
EPS 9.00 8.10 7.29 5.52 -11.18 2.67 5.09 8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 3.36 3.1901 3.09 2.9701 2.6807 2.8422 2.6677 3.39%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
Date 31/12/13 31/12/12 30/12/11 31/01/11 30/01/09 31/01/08 31/01/07 -
Price 2.84 2.39 2.17 2.62 1.60 1.85 1.56 -
P/RPS 2.69 2.32 2.17 2.55 2.95 2.31 2.32 2.16%
P/EPS 31.54 29.51 29.78 47.46 -14.31 69.29 30.65 0.41%
EY 3.17 3.39 3.36 2.11 -6.99 1.44 3.26 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.24 -
P/NAPS 0.85 0.75 0.70 0.88 0.60 0.65 0.58 5.67%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
Date 28/02/14 27/02/13 28/02/12 25/03/11 14/04/09 01/04/08 29/03/07 -
Price 3.94 2.40 2.28 2.47 1.36 1.70 1.44 -
P/RPS 3.73 2.33 2.28 2.40 2.51 2.12 2.14 8.35%
P/EPS 43.76 29.63 31.29 44.75 -12.17 63.67 28.29 6.50%
EY 2.29 3.37 3.20 2.23 -8.22 1.57 3.53 -6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.43 -
P/NAPS 1.17 0.75 0.74 0.83 0.51 0.60 0.54 11.82%

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