[SAB] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 20.09%
YoY- -23.72%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 621,984 631,800 763,206 755,290 735,412 714,636 740,091 -10.93%
PBT 46,724 40,172 51,372 50,514 40,248 42,744 73,831 -26.26%
Tax -9,606 -8,472 -14,225 -11,116 -8,642 -8,092 -16,487 -30.21%
NP 37,118 31,700 37,147 39,398 31,606 34,652 57,344 -25.15%
-
NP to SH 30,148 27,116 32,677 32,385 26,968 30,992 48,654 -27.29%
-
Tax Rate 20.56% 21.09% 27.69% 22.01% 21.47% 18.93% 22.33% -
Total Cost 584,866 600,100 726,059 715,892 703,806 679,984 682,747 -9.79%
-
Net Worth 595,662 588,816 586,077 579,230 573,583 0 569,645 3.01%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 6,846 9,128 - - 6,846 -
Div Payout % - - 20.95% 28.19% - - 14.07% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 595,662 588,816 586,077 579,230 573,583 0 569,645 3.01%
NOSH 136,934 136,934 136,934 136,934 136,893 136,934 136,934 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.97% 5.02% 4.87% 5.22% 4.30% 4.85% 7.75% -
ROE 5.06% 4.61% 5.58% 5.59% 4.70% 0.00% 8.54% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 454.22 461.39 557.35 551.57 537.22 521.88 540.47 -10.93%
EPS 22.02 19.80 23.86 23.65 19.70 22.64 35.53 -27.28%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 5.00 -
NAPS 4.35 4.30 4.28 4.23 4.19 0.00 4.16 3.01%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 454.43 461.61 557.61 551.83 537.31 522.13 540.73 -10.93%
EPS 22.03 19.81 23.87 23.66 19.70 22.64 35.55 -27.29%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 5.00 -
NAPS 4.352 4.302 4.282 4.232 4.1907 0.00 4.1619 3.01%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.83 3.75 3.90 4.26 4.68 5.13 4.13 -
P/RPS 0.84 0.81 0.70 0.77 0.87 0.98 0.76 6.89%
P/EPS 17.40 18.94 16.34 18.01 23.76 22.67 11.62 30.85%
EY 5.75 5.28 6.12 5.55 4.21 4.41 8.60 -23.51%
DY 0.00 0.00 1.28 1.56 0.00 0.00 1.21 -
P/NAPS 0.88 0.87 0.91 1.01 1.12 0.00 0.99 -7.54%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 25/05/18 27/02/18 29/11/17 24/08/17 30/05/17 -
Price 3.68 4.09 3.93 4.10 4.42 4.75 4.19 -
P/RPS 0.81 0.89 0.71 0.74 0.82 0.91 0.78 2.54%
P/EPS 16.71 20.65 16.47 17.34 22.44 20.99 11.79 26.14%
EY 5.98 4.84 6.07 5.77 4.46 4.76 8.48 -20.75%
DY 0.00 0.00 1.27 1.63 0.00 0.00 1.19 -
P/NAPS 0.85 0.95 0.92 0.97 1.05 0.00 1.01 -10.85%

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