[SAB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 48.36%
YoY- -2.81%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 328,081 166,762 503,414 377,129 252,659 121,743 562,029 -30.08%
PBT 25,254 11,876 36,916 30,521 20,322 14,991 43,691 -30.54%
Tax -6,444 -3,105 -10,952 -8,590 -5,282 -3,437 -9,585 -23.20%
NP 18,810 8,771 25,964 21,931 15,040 11,554 34,106 -32.67%
-
NP to SH 17,717 9,097 24,869 19,986 13,471 10,581 27,521 -25.38%
-
Tax Rate 25.52% 26.15% 29.67% 28.14% 25.99% 22.93% 21.94% -
Total Cost 309,271 157,991 477,450 355,198 237,619 110,189 527,923 -29.91%
-
Net Worth 525,729 520,349 513,543 514,871 505,162 512,133 493,062 4.35%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 6,847 - - - - -
Div Payout % - - 27.53% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 525,729 520,349 513,543 514,871 505,162 512,133 493,062 4.35%
NOSH 136,908 136,934 136,945 136,934 136,934 136,934 136,961 -0.02%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.73% 5.26% 5.16% 5.82% 5.95% 9.49% 6.07% -
ROE 3.37% 1.75% 4.84% 3.88% 2.67% 2.07% 5.58% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 239.63 121.78 367.60 275.41 184.56 88.91 410.35 -30.06%
EPS 12.94 6.64 18.16 14.60 9.84 7.73 20.10 -25.38%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.80 3.75 3.76 3.69 3.74 3.60 4.38%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 239.70 121.84 367.80 275.54 184.60 88.95 410.63 -30.08%
EPS 12.94 6.65 18.17 14.60 9.84 7.73 20.11 -25.40%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.8411 3.8018 3.7521 3.7618 3.6908 3.7417 3.6024 4.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.90 3.96 3.88 3.73 3.58 3.70 3.86 -
P/RPS 1.63 3.25 1.06 1.35 1.94 4.16 0.94 44.19%
P/EPS 30.14 59.61 21.37 25.56 36.38 47.88 19.21 34.91%
EY 3.32 1.68 4.68 3.91 2.75 2.09 5.21 -25.88%
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 1.03 0.99 0.97 0.99 1.07 -3.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 31/05/16 24/02/16 30/11/15 28/08/15 28/05/15 -
Price 4.10 3.92 3.97 3.80 3.87 3.45 3.73 -
P/RPS 1.71 3.22 1.08 1.38 2.10 3.88 0.91 52.10%
P/EPS 31.68 59.01 21.86 26.04 39.33 44.65 18.56 42.68%
EY 3.16 1.69 4.57 3.84 2.54 2.24 5.39 -29.88%
DY 0.00 0.00 1.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.03 1.06 1.01 1.05 0.92 1.04 1.90%

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