[SAB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 79.17%
YoY- 128.02%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 130,117 581,425 445,920 304,926 148,497 560,704 418,169 -54.11%
PBT 13,458 56,881 42,488 26,044 14,349 40,899 34,051 -46.17%
Tax -3,477 -11,246 -7,520 -4,729 -2,469 -13,310 -9,143 -47.54%
NP 9,981 45,635 34,968 21,315 11,880 27,589 24,908 -45.67%
-
NP to SH 8,328 36,616 27,999 16,908 9,437 19,564 18,768 -41.85%
-
Tax Rate 25.84% 19.77% 17.70% 18.16% 17.21% 32.54% 26.85% -
Total Cost 120,136 535,790 410,952 283,611 136,617 533,115 393,261 -54.67%
-
Net Worth 455,990 446,375 436,757 434,080 432,711 420,304 423,126 5.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 455,990 446,375 436,757 434,080 432,711 420,304 423,126 5.11%
NOSH 136,934 136,924 136,934 136,934 136,934 136,906 136,934 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.67% 7.85% 7.84% 6.99% 8.00% 4.92% 5.96% -
ROE 1.83% 8.20% 6.41% 3.90% 2.18% 4.65% 4.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 95.02 424.63 325.69 222.68 108.44 409.55 305.38 -54.11%
EPS 6.08 26.74 20.45 12.35 6.89 14.29 13.71 -41.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.26 3.19 3.17 3.16 3.07 3.09 5.11%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 95.02 424.60 325.69 222.68 108.44 409.47 305.38 -54.11%
EPS 6.08 26.74 20.45 12.35 6.89 14.29 13.71 -41.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.2598 3.19 3.17 3.16 3.0694 3.09 5.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.73 2.62 2.39 2.35 2.23 2.39 2.17 -
P/RPS 2.87 0.62 0.73 1.06 2.06 0.58 0.71 153.97%
P/EPS 44.89 9.80 11.69 19.03 32.36 16.72 15.83 100.47%
EY 2.23 10.21 8.56 5.25 3.09 5.98 6.32 -50.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.75 0.74 0.71 0.78 0.70 11.13%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 30/05/12 28/02/12 -
Price 2.62 2.77 2.40 2.35 2.36 2.18 2.28 -
P/RPS 2.76 0.65 0.74 1.06 2.18 0.53 0.75 138.54%
P/EPS 43.08 10.36 11.74 19.03 34.24 15.26 16.64 88.65%
EY 2.32 9.65 8.52 5.25 2.92 6.56 6.01 -47.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.75 0.74 0.75 0.71 0.74 4.45%

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