[SAB] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
21-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -37.14%
YoY- 36.83%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,176,250 811,829 504,671 257,963 741,103 518,653 333,014 132.10%
PBT 149,879 103,051 65,149 35,408 60,345 45,707 34,907 164.40%
Tax -31,725 -19,706 -14,117 -7,089 -12,562 -8,521 -5,701 214.35%
NP 118,154 83,345 51,032 28,319 47,783 37,186 29,206 154.10%
-
NP to SH 94,450 67,774 40,624 23,482 37,357 30,895 25,315 140.74%
-
Tax Rate 21.17% 19.12% 21.67% 20.02% 20.82% 18.64% 16.33% -
Total Cost 1,058,096 728,484 453,639 229,644 693,320 481,467 303,808 129.93%
-
Net Worth 727,119 698,363 672,345 658,652 646,328 632,635 628,527 10.21%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 6,846 - - - 6,846 - - -
Div Payout % 7.25% - - - 18.33% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 727,119 698,363 672,345 658,652 646,328 632,635 628,527 10.21%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.04% 10.27% 10.11% 10.98% 6.45% 7.17% 8.77% -
ROE 12.99% 9.70% 6.04% 3.57% 5.78% 4.88% 4.03% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 858.99 592.86 368.55 188.38 541.21 378.76 243.19 132.11%
EPS 68.97 49.49 29.67 17.15 27.28 22.56 18.49 140.71%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 5.31 5.10 4.91 4.81 4.72 4.62 4.59 10.21%
Adjusted Per Share Value based on latest NOSH - 136,934
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 859.39 593.14 368.72 188.47 541.46 378.94 243.31 132.10%
EPS 69.01 49.52 29.68 17.16 27.29 22.57 18.50 140.71%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 5.3125 5.1024 4.9123 4.8122 4.7222 4.6222 4.5921 10.21%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.85 3.80 3.80 3.90 0.00 3.80 3.70 -
P/RPS 0.45 0.64 1.03 2.07 0.00 1.00 1.52 -55.61%
P/EPS 5.58 7.68 12.81 22.74 0.00 16.84 20.01 -57.34%
EY 17.92 13.02 7.81 4.40 0.00 5.94 5.00 134.37%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.77 0.81 0.00 0.82 0.81 -6.70%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 25/02/22 25/11/21 21/09/21 25/05/21 25/02/21 26/11/20 -
Price 3.88 4.10 3.84 3.72 0.00 3.96 3.80 -
P/RPS 0.45 0.69 1.04 1.97 0.00 1.05 1.56 -56.37%
P/EPS 5.63 8.28 12.94 21.69 0.00 17.55 20.55 -57.85%
EY 17.78 12.07 7.73 4.61 0.00 5.70 4.87 137.28%
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.78 0.77 0.00 0.86 0.83 -8.20%

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