[SAB] QoQ 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 520,468 581,425 594,560 609,852 593,988 560,704 557,558 -4.48%
PBT 53,832 56,881 56,650 52,088 57,396 40,899 45,401 12.03%
Tax -13,908 -11,246 -10,026 -9,458 -9,876 -13,310 -12,190 9.19%
NP 39,924 45,635 46,624 42,630 47,520 27,589 33,210 13.07%
-
NP to SH 33,312 36,616 37,332 33,816 37,748 19,564 25,024 21.03%
-
Tax Rate 25.84% 19.77% 17.70% 18.16% 17.21% 32.54% 26.85% -
Total Cost 480,544 535,790 547,936 567,222 546,468 533,115 524,348 -5.65%
-
Net Worth 455,990 446,375 436,756 434,080 432,711 420,304 423,126 5.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 455,990 446,375 436,756 434,080 432,711 420,304 423,126 5.11%
NOSH 136,934 136,924 136,934 136,934 136,934 136,906 136,934 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.67% 7.85% 7.84% 6.99% 8.00% 4.92% 5.96% -
ROE 7.31% 8.20% 8.55% 7.79% 8.72% 4.65% 5.91% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 380.09 424.63 434.26 445.36 433.78 409.55 407.17 -4.48%
EPS 24.32 26.74 27.27 24.70 27.56 14.29 18.28 20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.26 3.19 3.17 3.16 3.07 3.09 5.11%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 380.26 424.80 434.40 445.57 433.98 409.66 407.36 -4.48%
EPS 24.34 26.75 27.28 24.71 27.58 14.29 18.28 21.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3316 3.2613 3.191 3.1715 3.1615 3.0708 3.0914 5.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.73 2.62 2.39 2.35 2.23 2.39 2.17 -
P/RPS 0.72 0.62 0.55 0.53 0.51 0.58 0.53 22.68%
P/EPS 11.22 9.80 8.77 9.52 8.09 16.72 11.87 -3.68%
EY 8.91 10.21 11.41 10.51 12.36 5.98 8.42 3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.75 0.74 0.71 0.78 0.70 11.13%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 30/05/12 28/02/12 -
Price 2.62 2.77 2.40 2.35 2.36 2.18 2.28 -
P/RPS 0.69 0.65 0.55 0.53 0.54 0.53 0.56 14.94%
P/EPS 10.77 10.36 8.80 9.52 8.56 15.26 12.48 -9.36%
EY 9.29 9.65 11.36 10.51 11.68 6.56 8.02 10.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.75 0.74 0.75 0.71 0.74 4.45%

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