[SAB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 685.49%
YoY- -45.42%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Revenue 148,497 560,704 418,169 281,406 132,434 501,373 398,742 -50.27%
PBT 14,349 40,899 34,051 16,857 4,349 55,460 48,607 -57.81%
Tax -2,469 -13,310 -9,143 -4,267 -1,228 -14,510 -15,353 -72.54%
NP 11,880 27,589 24,908 12,590 3,121 40,950 33,254 -51.71%
-
NP to SH 9,437 19,564 18,768 7,415 944 29,361 21,144 -43.48%
-
Tax Rate 17.21% 32.54% 26.85% 25.31% 28.24% 26.16% 31.59% -
Total Cost 136,617 533,115 393,261 268,816 129,313 460,423 365,488 -50.14%
-
Net Worth 432,711 420,304 423,126 421,368 456,950 419,120 406,720 4.47%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Net Worth 432,711 420,304 423,126 421,368 456,950 419,120 406,720 4.47%
NOSH 136,934 136,906 136,934 136,808 136,811 136,967 136,943 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
NP Margin 8.00% 4.92% 5.96% 4.47% 2.36% 8.17% 8.34% -
ROE 2.18% 4.65% 4.44% 1.76% 0.21% 7.01% 5.20% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
RPS 108.44 409.55 305.38 205.69 96.80 366.05 291.17 -50.27%
EPS 6.89 14.29 13.71 5.42 0.69 21.44 15.44 -43.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.07 3.09 3.08 3.34 3.06 2.97 4.48%
Adjusted Per Share Value based on latest NOSH - 136,807
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
RPS 108.49 409.66 305.52 205.60 96.76 366.31 291.33 -50.27%
EPS 6.89 14.29 13.71 5.42 0.69 21.45 15.45 -43.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1615 3.0708 3.0914 3.0786 3.3386 3.0622 2.9716 4.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 31/01/11 -
Price 2.23 2.39 2.17 2.04 2.53 2.47 2.62 -
P/RPS 2.06 0.58 0.71 0.99 2.61 0.67 0.90 79.63%
P/EPS 32.36 16.72 15.83 37.64 366.67 11.52 16.97 57.86%
EY 3.09 5.98 6.32 2.66 0.27 8.68 5.89 -36.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.70 0.66 0.76 0.81 0.88 -14.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/01/11 CAGR
Date 28/08/12 30/05/12 28/02/12 29/11/11 25/08/11 30/05/11 25/03/11 -
Price 2.36 2.18 2.28 2.15 2.20 2.55 2.47 -
P/RPS 2.18 0.53 0.75 1.05 2.27 0.70 0.85 94.68%
P/EPS 34.24 15.26 16.64 39.67 318.84 11.90 16.00 71.28%
EY 2.92 6.56 6.01 2.52 0.31 8.41 6.25 -41.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.74 0.70 0.66 0.83 0.83 -6.91%

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