[SAB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 153.11%
YoY- -11.24%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 304,926 148,497 560,704 418,169 281,406 132,434 501,373 -28.15%
PBT 26,044 14,349 40,899 34,051 16,857 4,349 55,460 -39.50%
Tax -4,729 -2,469 -13,310 -9,143 -4,267 -1,228 -14,510 -52.54%
NP 21,315 11,880 27,589 24,908 12,590 3,121 40,950 -35.21%
-
NP to SH 16,908 9,437 19,564 18,768 7,415 944 29,361 -30.71%
-
Tax Rate 18.16% 17.21% 32.54% 26.85% 25.31% 28.24% 26.16% -
Total Cost 283,611 136,617 533,115 393,261 268,816 129,313 460,423 -27.54%
-
Net Worth 434,080 432,711 420,304 423,126 421,368 456,950 419,120 2.35%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 434,080 432,711 420,304 423,126 421,368 456,950 419,120 2.35%
NOSH 136,934 136,934 136,906 136,934 136,808 136,811 136,967 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.99% 8.00% 4.92% 5.96% 4.47% 2.36% 8.17% -
ROE 3.90% 2.18% 4.65% 4.44% 1.76% 0.21% 7.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 222.68 108.44 409.55 305.38 205.69 96.80 366.05 -28.14%
EPS 12.35 6.89 14.29 13.71 5.42 0.69 21.44 -30.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.16 3.07 3.09 3.08 3.34 3.06 2.37%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 222.68 108.44 409.47 305.38 205.50 96.71 366.14 -28.15%
EPS 12.35 6.89 14.29 13.71 5.42 0.69 21.44 -30.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.16 3.0694 3.09 3.0772 3.337 3.0607 2.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.35 2.23 2.39 2.17 2.04 2.53 2.47 -
P/RPS 1.06 2.06 0.58 0.71 0.99 2.61 0.67 35.66%
P/EPS 19.03 32.36 16.72 15.83 37.64 366.67 11.52 39.61%
EY 5.25 3.09 5.98 6.32 2.66 0.27 8.68 -28.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.78 0.70 0.66 0.76 0.81 -5.83%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 30/05/12 28/02/12 29/11/11 25/08/11 30/05/11 -
Price 2.35 2.36 2.18 2.28 2.15 2.20 2.55 -
P/RPS 1.06 2.18 0.53 0.75 1.05 2.27 0.70 31.76%
P/EPS 19.03 34.24 15.26 16.64 39.67 318.84 11.90 36.63%
EY 5.25 2.92 6.56 6.01 2.52 0.31 8.41 -26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.71 0.74 0.70 0.66 0.83 -7.34%

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