[SAB] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 20.67%
YoY- 13.31%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 666,028 633,416 661,308 640,800 618,696 570,300 598,628 7.35%
PBT 69,814 84,656 48,740 53,590 43,228 30,088 38,238 49.21%
Tax -11,402 -8,404 -9,897 -12,285 -10,188 -6,728 -13,415 -10.24%
NP 58,412 76,252 38,843 41,305 33,040 23,360 24,823 76.63%
-
NP to SH 50,630 68,644 31,612 31,064 25,742 20,724 21,078 79.07%
-
Tax Rate 16.33% 9.93% 20.31% 22.92% 23.57% 22.36% 35.08% -
Total Cost 607,616 557,164 622,465 599,494 585,656 546,940 573,805 3.87%
-
Net Worth 628,527 627,157 594,293 614,833 607,986 613,464 601,140 3.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 6,846 - - - 6,846 -
Div Payout % - - 21.66% - - - 32.48% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 628,527 627,157 594,293 614,833 607,986 613,464 601,140 3.00%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.77% 12.04% 5.87% 6.45% 5.34% 4.10% 4.15% -
ROE 8.06% 10.95% 5.32% 5.05% 4.23% 3.38% 3.51% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 486.39 462.57 482.94 467.96 451.82 416.48 437.17 7.35%
EPS 36.98 50.12 23.09 22.68 18.80 15.12 15.39 79.11%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.59 4.58 4.34 4.49 4.44 4.48 4.39 3.00%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 486.61 462.79 483.16 468.18 452.03 416.67 437.37 7.35%
EPS 36.99 50.15 23.10 22.70 18.81 15.14 15.40 79.06%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.5921 4.5821 4.342 4.4921 4.4421 4.4821 4.3921 3.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.70 3.65 2.80 3.78 3.60 3.82 3.81 -
P/RPS 0.76 0.79 0.58 0.81 0.80 0.92 0.87 -8.59%
P/EPS 10.01 7.28 12.13 16.66 19.15 25.24 24.75 -45.22%
EY 9.99 13.73 8.24 6.00 5.22 3.96 4.04 82.56%
DY 0.00 0.00 1.79 0.00 0.00 0.00 1.31 -
P/NAPS 0.81 0.80 0.65 0.84 0.81 0.85 0.87 -4.63%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 25/08/20 26/06/20 25/02/20 26/11/19 28/08/19 28/05/19 -
Price 3.80 3.54 3.55 3.72 3.65 3.61 3.80 -
P/RPS 0.78 0.77 0.74 0.79 0.81 0.87 0.87 -7.00%
P/EPS 10.28 7.06 15.38 16.40 19.42 23.85 24.69 -44.15%
EY 9.73 14.16 6.50 6.10 5.15 4.19 4.05 79.09%
DY 0.00 0.00 1.41 0.00 0.00 0.00 1.32 -
P/NAPS 0.83 0.77 0.82 0.83 0.82 0.81 0.87 -3.08%

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