[SAB] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 68.74%
YoY- -11.24%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 609,852 593,988 560,704 557,558 562,812 529,736 501,373 13.90%
PBT 52,088 57,396 40,899 45,401 33,714 17,396 55,460 -4.08%
Tax -9,458 -9,876 -13,310 -12,190 -8,534 -4,912 -14,510 -24.76%
NP 42,630 47,520 27,589 33,210 25,180 12,484 40,950 2.70%
-
NP to SH 33,816 37,748 19,564 25,024 14,830 3,776 29,361 9.84%
-
Tax Rate 18.16% 17.21% 32.54% 26.85% 25.31% 28.24% 26.16% -
Total Cost 567,222 546,468 533,115 524,348 537,632 517,252 460,423 14.87%
-
Net Worth 434,080 432,711 420,304 423,126 421,368 456,950 419,120 2.35%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 434,080 432,711 420,304 423,126 421,368 456,950 419,120 2.35%
NOSH 136,934 136,934 136,906 136,934 136,808 136,811 136,967 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.99% 8.00% 4.92% 5.96% 4.47% 2.36% 8.17% -
ROE 7.79% 8.72% 4.65% 5.91% 3.52% 0.83% 7.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 445.36 433.78 409.55 407.17 411.39 387.20 366.05 13.92%
EPS 24.70 27.56 14.29 18.28 10.84 2.76 21.44 9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.16 3.07 3.09 3.08 3.34 3.06 2.37%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 445.57 433.98 409.66 407.36 411.20 387.04 366.31 13.90%
EPS 24.71 27.58 14.29 18.28 10.84 2.76 21.45 9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1715 3.1615 3.0708 3.0914 3.0786 3.3386 3.0622 2.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.35 2.23 2.39 2.17 2.04 2.53 2.47 -
P/RPS 0.53 0.51 0.58 0.53 0.50 0.65 0.67 -14.43%
P/EPS 9.52 8.09 16.72 11.87 18.82 91.67 11.52 -11.90%
EY 10.51 12.36 5.98 8.42 5.31 1.09 8.68 13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.78 0.70 0.66 0.76 0.81 -5.83%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 30/05/12 28/02/12 29/11/11 25/08/11 30/05/11 -
Price 2.35 2.36 2.18 2.28 2.15 2.20 2.55 -
P/RPS 0.53 0.54 0.53 0.56 0.52 0.57 0.70 -16.88%
P/EPS 9.52 8.56 15.26 12.48 19.83 79.71 11.90 -13.78%
EY 10.51 11.68 6.56 8.02 5.04 1.25 8.41 15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.71 0.74 0.70 0.66 0.83 -7.34%

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