[SAB] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 10.4%
YoY- 49.18%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 518,218 520,468 581,425 594,560 609,852 593,988 560,704 -5.11%
PBT 59,212 53,832 56,881 56,650 52,088 57,396 40,899 27.94%
Tax -15,902 -13,908 -11,246 -10,026 -9,458 -9,876 -13,310 12.58%
NP 43,310 39,924 45,635 46,624 42,630 47,520 27,589 35.03%
-
NP to SH 36,202 33,312 36,616 37,332 33,816 37,748 19,564 50.66%
-
Tax Rate 26.86% 25.84% 19.77% 17.70% 18.16% 17.21% 32.54% -
Total Cost 474,908 480,544 535,790 547,936 567,222 546,468 533,115 -7.41%
-
Net Worth 457,317 455,990 446,375 436,756 434,080 432,711 420,304 5.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 457,317 455,990 446,375 436,756 434,080 432,711 420,304 5.78%
NOSH 136,921 136,934 136,924 136,934 136,934 136,934 136,906 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.36% 7.67% 7.85% 7.84% 6.99% 8.00% 4.92% -
ROE 7.92% 7.31% 8.20% 8.55% 7.79% 8.72% 4.65% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 378.48 380.09 424.63 434.26 445.36 433.78 409.55 -5.11%
EPS 26.44 24.32 26.74 27.27 24.70 27.56 14.29 50.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.33 3.26 3.19 3.17 3.16 3.07 5.77%
Adjusted Per Share Value based on latest NOSH - 136,938
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 378.62 380.26 424.80 434.40 445.57 433.98 409.66 -5.11%
EPS 26.45 24.34 26.75 27.28 24.71 27.58 14.29 50.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3413 3.3316 3.2613 3.191 3.1715 3.1615 3.0708 5.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.80 2.73 2.62 2.39 2.35 2.23 2.39 -
P/RPS 0.74 0.72 0.62 0.55 0.53 0.51 0.58 17.61%
P/EPS 10.59 11.22 9.80 8.77 9.52 8.09 16.72 -26.22%
EY 9.44 8.91 10.21 11.41 10.51 12.36 5.98 35.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.80 0.75 0.74 0.71 0.78 5.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 30/05/12 -
Price 2.84 2.62 2.77 2.40 2.35 2.36 2.18 -
P/RPS 0.75 0.69 0.65 0.55 0.53 0.54 0.53 26.01%
P/EPS 10.74 10.77 10.36 8.80 9.52 8.56 15.26 -20.86%
EY 9.31 9.29 9.65 11.36 10.51 11.68 6.56 26.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.85 0.75 0.74 0.75 0.71 12.73%

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