[SAB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 68.11%
YoY- 8.68%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 299,749 151,169 544,055 403,872 259,109 130,117 581,425 -35.67%
PBT 18,124 12,305 65,577 51,505 29,606 13,458 56,881 -53.31%
Tax -3,908 -2,753 -17,399 -13,741 -7,951 -3,477 -11,246 -50.54%
NP 14,216 9,552 48,178 37,764 21,655 9,981 45,635 -54.01%
-
NP to SH 10,685 7,748 38,418 30,430 18,101 8,328 36,616 -55.97%
-
Tax Rate 21.56% 22.37% 26.53% 26.68% 26.86% 25.84% 19.77% -
Total Cost 285,533 141,617 495,877 366,108 237,454 120,136 535,790 -34.24%
-
Net Worth 482,007 477,899 475,214 460,098 457,317 455,990 446,375 5.24%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 482,007 477,899 475,214 460,098 457,317 455,990 446,375 5.24%
NOSH 136,934 136,934 136,949 136,934 136,921 136,934 136,924 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.74% 6.32% 8.86% 9.35% 8.36% 7.67% 7.85% -
ROE 2.22% 1.62% 8.08% 6.61% 3.96% 1.83% 8.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 218.90 110.40 397.27 294.94 189.24 95.02 424.63 -35.68%
EPS 7.80 5.66 28.06 22.22 13.22 6.08 26.74 -55.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.49 3.47 3.36 3.34 3.33 3.26 5.24%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 219.00 110.45 397.50 295.08 189.31 95.07 424.80 -35.67%
EPS 7.81 5.66 28.07 22.23 13.22 6.08 26.75 -55.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5216 3.4916 3.472 3.3616 3.3413 3.3316 3.2613 5.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.80 5.65 3.98 2.84 2.80 2.73 2.62 -
P/RPS 2.19 5.12 1.00 0.96 1.48 2.87 0.62 131.75%
P/EPS 61.51 99.86 14.19 12.78 21.18 44.89 9.80 239.88%
EY 1.63 1.00 7.05 7.82 4.72 2.23 10.21 -70.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.62 1.15 0.85 0.84 0.82 0.80 42.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 28/05/13 -
Price 4.43 5.19 4.85 3.94 2.84 2.62 2.77 -
P/RPS 2.02 4.70 1.22 1.34 1.50 2.76 0.65 112.81%
P/EPS 56.77 91.73 17.29 17.73 21.48 43.08 10.36 210.49%
EY 1.76 1.09 5.78 5.64 4.65 2.32 9.65 -67.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.49 1.40 1.17 0.85 0.79 0.85 29.97%

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