[SAB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 22.04%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 504,671 257,963 741,103 518,653 333,014 158,354 661,308 -16.47%
PBT 65,149 35,408 60,345 45,707 34,907 21,164 48,740 21.32%
Tax -14,117 -7,089 -12,562 -8,521 -5,701 -2,101 -9,897 26.68%
NP 51,032 28,319 47,783 37,186 29,206 19,063 38,843 19.93%
-
NP to SH 40,624 23,482 37,357 30,895 25,315 17,161 31,612 18.18%
-
Tax Rate 21.67% 20.02% 20.82% 18.64% 16.33% 9.93% 20.31% -
Total Cost 453,639 229,644 693,320 481,467 303,808 139,291 622,465 -19.00%
-
Net Worth 672,345 658,652 646,328 632,635 628,527 627,157 594,293 8.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 6,846 - - - 6,846 -
Div Payout % - - 18.33% - - - 21.66% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 672,345 658,652 646,328 632,635 628,527 627,157 594,293 8.56%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.11% 10.98% 6.45% 7.17% 8.77% 12.04% 5.87% -
ROE 6.04% 3.57% 5.78% 4.88% 4.03% 2.74% 5.32% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 368.55 188.38 541.21 378.76 243.19 115.64 482.94 -16.47%
EPS 29.67 17.15 27.28 22.56 18.49 12.53 23.09 18.17%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.91 4.81 4.72 4.62 4.59 4.58 4.34 8.56%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 368.72 188.47 541.46 378.94 243.31 115.70 483.16 -16.47%
EPS 29.68 17.16 27.29 22.57 18.50 12.54 23.10 18.16%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.9123 4.8122 4.7222 4.6222 4.5921 4.5821 4.342 8.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.80 3.90 0.00 3.80 3.70 3.65 2.80 -
P/RPS 1.03 2.07 0.00 1.00 1.52 3.16 0.58 46.59%
P/EPS 12.81 22.74 0.00 16.84 20.01 29.12 12.13 3.69%
EY 7.81 4.40 0.00 5.94 5.00 3.43 8.24 -3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.77 0.81 0.00 0.82 0.81 0.80 0.65 11.94%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 21/09/21 25/05/21 25/02/21 26/11/20 25/08/20 26/06/20 -
Price 3.84 3.72 0.00 3.96 3.80 3.54 3.55 -
P/RPS 1.04 1.97 0.00 1.05 1.56 3.06 0.74 25.44%
P/EPS 12.94 21.69 0.00 17.55 20.55 28.25 15.38 -10.86%
EY 7.73 4.61 0.00 5.70 4.87 3.54 6.50 12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 0.78 0.77 0.00 0.86 0.83 0.77 0.82 -3.27%

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