[SAB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 92.45%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 252,659 121,743 562,029 434,567 299,749 151,169 544,055 -40.00%
PBT 20,322 14,991 43,691 32,777 18,124 12,305 65,577 -54.17%
Tax -5,282 -3,437 -9,585 -6,627 -3,908 -2,753 -17,399 -54.79%
NP 15,040 11,554 34,106 26,150 14,216 9,552 48,178 -53.94%
-
NP to SH 13,471 10,581 27,521 20,563 10,685 7,748 38,418 -50.24%
-
Tax Rate 25.99% 22.93% 21.94% 20.22% 21.56% 22.37% 26.53% -
Total Cost 237,619 110,189 527,923 408,417 285,533 141,617 495,877 -38.73%
-
Net Worth 505,162 512,133 493,062 486,115 482,007 477,899 475,214 4.15%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 505,162 512,133 493,062 486,115 482,007 477,899 475,214 4.15%
NOSH 136,934 136,934 136,961 136,934 136,934 136,934 136,949 -0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.95% 9.49% 6.07% 6.02% 4.74% 6.32% 8.86% -
ROE 2.67% 2.07% 5.58% 4.23% 2.22% 1.62% 8.08% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 184.56 88.91 410.35 317.36 218.90 110.40 397.27 -39.98%
EPS 9.84 7.73 20.10 15.02 7.80 5.66 28.06 -50.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.74 3.60 3.55 3.52 3.49 3.47 4.17%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 184.60 88.95 410.63 317.50 219.00 110.45 397.50 -40.00%
EPS 9.84 7.73 20.11 15.02 7.81 5.66 28.07 -50.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6908 3.7417 3.6024 3.5517 3.5216 3.4916 3.472 4.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.58 3.70 3.86 3.87 4.80 5.65 3.98 -
P/RPS 1.94 4.16 0.94 1.22 2.19 5.12 1.00 55.48%
P/EPS 36.38 47.88 19.21 25.77 61.51 99.86 14.19 87.21%
EY 2.75 2.09 5.21 3.88 1.63 1.00 7.05 -46.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.99 1.07 1.09 1.36 1.62 1.15 -10.71%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 28/05/15 27/02/15 28/11/14 27/08/14 30/05/14 -
Price 3.87 3.45 3.73 3.88 4.43 5.19 4.85 -
P/RPS 2.10 3.88 0.91 1.22 2.02 4.70 1.22 43.58%
P/EPS 39.33 44.65 18.56 25.84 56.77 91.73 17.29 72.87%
EY 2.54 2.24 5.39 3.87 1.76 1.09 5.78 -42.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.92 1.04 1.09 1.26 1.49 1.40 -17.43%

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