[SAB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 37.91%
YoY- -40.97%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 121,743 562,029 434,567 299,749 151,169 544,055 403,872 -55.14%
PBT 14,991 43,691 32,777 18,124 12,305 65,577 51,505 -56.17%
Tax -3,437 -9,585 -6,627 -3,908 -2,753 -17,399 -13,741 -60.40%
NP 11,554 34,106 26,150 14,216 9,552 48,178 37,764 -54.69%
-
NP to SH 10,581 27,521 20,563 10,685 7,748 38,418 30,430 -50.64%
-
Tax Rate 22.93% 21.94% 20.22% 21.56% 22.37% 26.53% 26.68% -
Total Cost 110,189 527,923 408,417 285,533 141,617 495,877 366,108 -55.18%
-
Net Worth 512,133 493,062 486,115 482,007 477,899 475,214 460,098 7.42%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 512,133 493,062 486,115 482,007 477,899 475,214 460,098 7.42%
NOSH 136,934 136,961 136,934 136,934 136,934 136,949 136,934 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.49% 6.07% 6.02% 4.74% 6.32% 8.86% 9.35% -
ROE 2.07% 5.58% 4.23% 2.22% 1.62% 8.08% 6.61% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.91 410.35 317.36 218.90 110.40 397.27 294.94 -55.14%
EPS 7.73 20.10 15.02 7.80 5.66 28.06 22.22 -50.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.60 3.55 3.52 3.49 3.47 3.36 7.42%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.95 410.63 317.50 219.00 110.45 397.50 295.08 -55.14%
EPS 7.73 20.11 15.02 7.81 5.66 28.07 22.23 -50.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7417 3.6024 3.5517 3.5216 3.4916 3.472 3.3616 7.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.70 3.86 3.87 4.80 5.65 3.98 2.84 -
P/RPS 4.16 0.94 1.22 2.19 5.12 1.00 0.96 166.51%
P/EPS 47.88 19.21 25.77 61.51 99.86 14.19 12.78 141.80%
EY 2.09 5.21 3.88 1.63 1.00 7.05 7.82 -58.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.07 1.09 1.36 1.62 1.15 0.85 10.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 -
Price 3.45 3.73 3.88 4.43 5.19 4.85 3.94 -
P/RPS 3.88 0.91 1.22 2.02 4.70 1.22 1.34 103.54%
P/EPS 44.65 18.56 25.84 56.77 91.73 17.29 17.73 85.41%
EY 2.24 5.39 3.87 1.76 1.09 5.78 5.64 -46.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 1.09 1.26 1.49 1.40 1.17 -14.84%

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