[SAB] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -13.5%
YoY- 60.47%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,187,992 1,176,250 1,082,438 1,009,342 1,031,852 741,103 691,537 43.58%
PBT 98,676 149,879 137,401 130,298 141,632 60,345 60,942 38.01%
Tax -19,580 -31,725 -26,274 -28,234 -28,356 -12,562 -11,361 43.88%
NP 79,096 118,154 111,126 102,064 113,276 47,783 49,581 36.64%
-
NP to SH 59,396 94,450 90,365 81,248 93,928 37,357 41,193 27.71%
-
Tax Rate 19.84% 21.17% 19.12% 21.67% 20.02% 20.82% 18.64% -
Total Cost 1,108,896 1,058,096 971,312 907,278 918,576 693,320 641,956 44.10%
-
Net Worth 740,812 727,119 698,363 672,345 658,652 646,328 632,635 11.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 6,846 - - - 6,846 - -
Div Payout % - 7.25% - - - 18.33% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 740,812 727,119 698,363 672,345 658,652 646,328 632,635 11.12%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.66% 10.04% 10.27% 10.11% 10.98% 6.45% 7.17% -
ROE 8.02% 12.99% 12.94% 12.08% 14.26% 5.78% 6.51% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 867.57 858.99 790.48 737.10 753.54 541.21 505.02 43.58%
EPS 43.36 68.97 65.99 59.34 68.60 27.28 30.08 27.69%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 5.41 5.31 5.10 4.91 4.81 4.72 4.62 11.12%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 867.97 859.39 790.85 737.45 753.89 541.46 505.25 43.58%
EPS 43.40 69.01 66.02 59.36 68.63 27.29 30.10 27.71%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 5.4125 5.3125 5.1024 4.9123 4.8122 4.7222 4.6222 11.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.73 3.85 3.80 3.80 3.90 0.00 3.80 -
P/RPS 0.43 0.45 0.48 0.52 0.52 0.00 0.75 -31.05%
P/EPS 8.60 5.58 5.76 6.40 5.69 0.00 12.63 -22.65%
EY 11.63 17.92 17.37 15.61 17.59 0.00 7.92 29.28%
DY 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.75 0.77 0.81 0.00 0.82 -10.89%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 19/05/22 25/02/22 25/11/21 21/09/21 25/05/21 25/02/21 -
Price 3.68 3.88 4.10 3.84 3.72 0.00 3.96 -
P/RPS 0.42 0.45 0.52 0.52 0.49 0.00 0.78 -33.88%
P/EPS 8.48 5.63 6.21 6.47 5.42 0.00 13.16 -25.45%
EY 11.79 17.78 16.10 15.45 18.44 0.00 7.60 34.11%
DY 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.80 0.78 0.77 0.00 0.86 -14.52%

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