[SAB] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -61.55%
YoY- 36.56%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 503,414 377,129 252,659 121,743 562,029 434,567 299,749 41.24%
PBT 36,916 30,521 20,322 14,991 43,691 32,777 18,124 60.61%
Tax -10,952 -8,590 -5,282 -3,437 -9,585 -6,627 -3,908 98.64%
NP 25,964 21,931 15,040 11,554 34,106 26,150 14,216 49.36%
-
NP to SH 24,869 19,986 13,471 10,581 27,521 20,563 10,685 75.53%
-
Tax Rate 29.67% 28.14% 25.99% 22.93% 21.94% 20.22% 21.56% -
Total Cost 477,450 355,198 237,619 110,189 527,923 408,417 285,533 40.83%
-
Net Worth 513,543 514,871 505,162 512,133 493,062 486,115 482,007 4.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 6,847 - - - - - - -
Div Payout % 27.53% - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 513,543 514,871 505,162 512,133 493,062 486,115 482,007 4.31%
NOSH 136,945 136,934 136,934 136,934 136,961 136,934 136,934 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.16% 5.82% 5.95% 9.49% 6.07% 6.02% 4.74% -
ROE 4.84% 3.88% 2.67% 2.07% 5.58% 4.23% 2.22% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 367.60 275.41 184.56 88.91 410.35 317.36 218.90 41.23%
EPS 18.16 14.60 9.84 7.73 20.10 15.02 7.80 75.57%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.76 3.69 3.74 3.60 3.55 3.52 4.30%
Adjusted Per Share Value based on latest NOSH - 136,934
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 367.80 275.54 184.60 88.95 410.63 317.50 219.00 41.24%
EPS 18.17 14.60 9.84 7.73 20.11 15.02 7.81 75.48%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7521 3.7618 3.6908 3.7417 3.6024 3.5517 3.5216 4.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.88 3.73 3.58 3.70 3.86 3.87 4.80 -
P/RPS 1.06 1.35 1.94 4.16 0.94 1.22 2.19 -38.32%
P/EPS 21.37 25.56 36.38 47.88 19.21 25.77 61.51 -50.54%
EY 4.68 3.91 2.75 2.09 5.21 3.88 1.63 101.88%
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.99 0.97 0.99 1.07 1.09 1.36 -16.89%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 24/02/16 30/11/15 28/08/15 28/05/15 27/02/15 28/11/14 -
Price 3.97 3.80 3.87 3.45 3.73 3.88 4.43 -
P/RPS 1.08 1.38 2.10 3.88 0.91 1.22 2.02 -34.10%
P/EPS 21.86 26.04 39.33 44.65 18.56 25.84 56.77 -47.04%
EY 4.57 3.84 2.54 2.24 5.39 3.87 1.76 88.80%
DY 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.01 1.05 0.92 1.04 1.09 1.26 -10.87%

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