[SAB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 65.6%
YoY- 49.18%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 259,109 130,117 581,425 445,920 304,926 148,497 560,704 -40.19%
PBT 29,606 13,458 56,881 42,488 26,044 14,349 40,899 -19.36%
Tax -7,951 -3,477 -11,246 -7,520 -4,729 -2,469 -13,310 -29.04%
NP 21,655 9,981 45,635 34,968 21,315 11,880 27,589 -14.89%
-
NP to SH 18,101 8,328 36,616 27,999 16,908 9,437 19,564 -5.04%
-
Tax Rate 26.86% 25.84% 19.77% 17.70% 18.16% 17.21% 32.54% -
Total Cost 237,454 120,136 535,790 410,952 283,611 136,617 533,115 -41.64%
-
Net Worth 457,317 455,990 446,375 436,757 434,080 432,711 420,304 5.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 457,317 455,990 446,375 436,757 434,080 432,711 420,304 5.78%
NOSH 136,921 136,934 136,924 136,934 136,934 136,934 136,906 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.36% 7.67% 7.85% 7.84% 6.99% 8.00% 4.92% -
ROE 3.96% 1.83% 8.20% 6.41% 3.90% 2.18% 4.65% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 189.24 95.02 424.63 325.69 222.68 108.44 409.55 -40.20%
EPS 13.22 6.08 26.74 20.45 12.35 6.89 14.29 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.33 3.26 3.19 3.17 3.16 3.07 5.77%
Adjusted Per Share Value based on latest NOSH - 136,938
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 189.31 95.07 424.80 325.80 222.79 108.49 409.66 -40.19%
EPS 13.22 6.08 26.75 20.46 12.35 6.89 14.29 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3413 3.3316 3.2613 3.191 3.1715 3.1615 3.0708 5.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.80 2.73 2.62 2.39 2.35 2.23 2.39 -
P/RPS 1.48 2.87 0.62 0.73 1.06 2.06 0.58 86.62%
P/EPS 21.18 44.89 9.80 11.69 19.03 32.36 16.72 17.05%
EY 4.72 2.23 10.21 8.56 5.25 3.09 5.98 -14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.80 0.75 0.74 0.71 0.78 5.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 30/05/12 -
Price 2.84 2.62 2.77 2.40 2.35 2.36 2.18 -
P/RPS 1.50 2.76 0.65 0.74 1.06 2.18 0.53 99.95%
P/EPS 21.48 43.08 10.36 11.74 19.03 34.24 15.26 25.57%
EY 4.65 2.32 9.65 8.52 5.25 2.92 6.56 -20.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.85 0.75 0.74 0.75 0.71 12.73%

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