[SAB] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -31.05%
YoY- -40.97%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 486,972 562,029 579,422 599,498 604,676 544,055 538,496 -6.50%
PBT 59,964 43,691 43,702 36,248 49,220 65,577 68,673 -8.66%
Tax -13,748 -9,585 -8,836 -7,816 -11,012 -17,399 -18,321 -17.46%
NP 46,216 34,106 34,866 28,432 38,208 48,178 50,352 -5.56%
-
NP to SH 42,324 27,521 27,417 21,370 30,992 38,418 40,573 2.86%
-
Tax Rate 22.93% 21.94% 20.22% 21.56% 22.37% 26.53% 26.68% -
Total Cost 440,756 527,923 544,556 571,066 566,468 495,877 488,144 -6.59%
-
Net Worth 512,133 493,062 486,115 482,007 477,899 475,214 460,098 7.42%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 512,133 493,062 486,115 482,007 477,899 475,214 460,098 7.42%
NOSH 136,934 136,961 136,934 136,934 136,934 136,949 136,934 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.49% 6.07% 6.02% 4.74% 6.32% 8.86% 9.35% -
ROE 8.26% 5.58% 5.64% 4.43% 6.49% 8.08% 8.82% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 355.63 410.35 423.14 437.80 441.58 397.27 393.25 -6.50%
EPS 30.92 20.10 20.03 15.60 22.64 28.06 29.63 2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.60 3.55 3.52 3.49 3.47 3.36 7.42%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 355.79 410.63 423.34 438.01 441.79 397.50 393.44 -6.50%
EPS 30.92 20.11 20.03 15.61 22.64 28.07 29.64 2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7417 3.6024 3.5517 3.5216 3.4916 3.472 3.3616 7.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.70 3.86 3.87 4.80 5.65 3.98 2.84 -
P/RPS 1.04 0.94 0.91 1.10 1.28 1.00 0.72 27.86%
P/EPS 11.97 19.21 19.33 30.76 24.96 14.19 9.58 16.05%
EY 8.35 5.21 5.17 3.25 4.01 7.05 10.43 -13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.07 1.09 1.36 1.62 1.15 0.85 10.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 -
Price 3.45 3.73 3.88 4.43 5.19 4.85 3.94 -
P/RPS 0.97 0.91 0.92 1.01 1.18 1.22 1.00 -2.01%
P/EPS 11.16 18.56 19.38 28.39 22.93 17.29 13.30 -11.06%
EY 8.96 5.39 5.16 3.52 4.36 5.78 7.52 12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 1.09 1.26 1.49 1.40 1.17 -14.84%

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