[SAB] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 11.22%
YoY- 119.37%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,154,102 1,187,992 1,176,250 1,082,438 1,009,342 1,031,852 741,103 34.31%
PBT 102,606 98,676 149,879 137,401 130,298 141,632 60,345 42.41%
Tax -24,080 -19,580 -31,725 -26,274 -28,234 -28,356 -12,562 54.25%
NP 78,526 79,096 118,154 111,126 102,064 113,276 47,783 39.21%
-
NP to SH 52,018 59,396 94,450 90,365 81,248 93,928 37,357 24.67%
-
Tax Rate 23.47% 19.84% 21.17% 19.12% 21.67% 20.02% 20.82% -
Total Cost 1,075,576 1,108,896 1,058,096 971,312 907,278 918,576 693,320 33.97%
-
Net Worth 757,245 740,812 727,119 698,363 672,345 658,652 646,328 11.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 6,846 - - - 6,846 -
Div Payout % - - 7.25% - - - 18.33% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 757,245 740,812 727,119 698,363 672,345 658,652 646,328 11.12%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.80% 6.66% 10.04% 10.27% 10.11% 10.98% 6.45% -
ROE 6.87% 8.02% 12.99% 12.94% 12.08% 14.26% 5.78% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 842.82 867.57 858.99 790.48 737.10 753.54 541.21 34.31%
EPS 37.98 43.36 68.97 65.99 59.34 68.60 27.28 24.65%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 5.53 5.41 5.31 5.10 4.91 4.81 4.72 11.12%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 843.21 867.97 859.39 790.85 737.45 753.89 541.46 34.31%
EPS 38.01 43.40 69.01 66.02 59.36 68.63 27.29 24.69%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 5.5326 5.4125 5.3125 5.1024 4.9123 4.8122 4.7222 11.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.58 3.73 3.85 3.80 3.80 3.90 0.00 -
P/RPS 0.42 0.43 0.45 0.48 0.52 0.52 0.00 -
P/EPS 9.42 8.60 5.58 5.76 6.40 5.69 0.00 -
EY 10.61 11.63 17.92 17.37 15.61 17.59 0.00 -
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.73 0.75 0.77 0.81 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 29/08/22 19/05/22 25/02/22 25/11/21 21/09/21 25/05/21 -
Price 3.70 3.68 3.88 4.10 3.84 3.72 0.00 -
P/RPS 0.44 0.42 0.45 0.52 0.52 0.49 0.00 -
P/EPS 9.74 8.48 5.63 6.21 6.47 5.42 0.00 -
EY 10.27 11.79 17.78 16.10 15.45 18.44 0.00 -
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.73 0.80 0.78 0.77 0.00 -

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