[SAB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 66.83%
YoY- 119.37%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 577,051 296,998 1,176,250 811,829 504,671 257,963 741,103 -15.35%
PBT 51,303 24,669 149,879 103,051 65,149 35,408 60,345 -10.24%
Tax -12,040 -4,895 -31,725 -19,706 -14,117 -7,089 -12,562 -2.78%
NP 39,263 19,774 118,154 83,345 51,032 28,319 47,783 -12.26%
-
NP to SH 26,009 14,849 94,450 67,774 40,624 23,482 37,357 -21.42%
-
Tax Rate 23.47% 19.84% 21.17% 19.12% 21.67% 20.02% 20.82% -
Total Cost 537,788 277,224 1,058,096 728,484 453,639 229,644 693,320 -15.56%
-
Net Worth 757,245 740,812 727,119 698,363 672,345 658,652 646,328 11.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 6,846 - - - 6,846 -
Div Payout % - - 7.25% - - - 18.33% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 757,245 740,812 727,119 698,363 672,345 658,652 646,328 11.12%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.80% 6.66% 10.04% 10.27% 10.11% 10.98% 6.45% -
ROE 3.43% 2.00% 12.99% 9.70% 6.04% 3.57% 5.78% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 421.41 216.89 858.99 592.86 368.55 188.38 541.21 -15.35%
EPS 18.99 10.84 68.97 49.49 29.67 17.15 27.28 -21.43%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 5.53 5.41 5.31 5.10 4.91 4.81 4.72 11.12%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 421.61 216.99 859.39 593.14 368.72 188.47 541.46 -15.34%
EPS 19.00 10.85 69.01 49.52 29.68 17.16 27.29 -21.42%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 5.5326 5.4125 5.3125 5.1024 4.9123 4.8122 4.7222 11.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.58 3.73 3.85 3.80 3.80 3.90 0.00 -
P/RPS 0.85 1.72 0.45 0.64 1.03 2.07 0.00 -
P/EPS 18.85 34.40 5.58 7.68 12.81 22.74 0.00 -
EY 5.31 2.91 17.92 13.02 7.81 4.40 0.00 -
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.73 0.75 0.77 0.81 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 29/08/22 19/05/22 25/02/22 25/11/21 21/09/21 25/05/21 -
Price 3.70 3.68 3.88 4.10 3.84 3.72 0.00 -
P/RPS 0.88 1.70 0.45 0.69 1.04 1.97 0.00 -
P/EPS 19.48 33.94 5.63 8.28 12.94 21.69 0.00 -
EY 5.13 2.95 17.78 12.07 7.73 4.61 0.00 -
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.73 0.80 0.78 0.77 0.00 -

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