[SAB] QoQ Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 55.63%
YoY- 105.3%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 281,406 132,434 501,373 398,742 257,830 129,231 453,135 -28.51%
PBT 16,857 4,349 55,460 48,607 26,638 11,698 30,635 -34.35%
Tax -4,267 -1,228 -14,510 -15,353 -7,115 -3,684 -10,711 -47.71%
NP 12,590 3,121 40,950 33,254 19,523 8,014 19,924 -27.63%
-
NP to SH 7,415 944 29,361 21,144 13,586 5,670 11,516 -26.67%
-
Tax Rate 25.31% 28.24% 26.16% 31.59% 26.71% 31.49% 34.96% -
Total Cost 268,816 129,313 460,423 365,488 238,307 121,217 433,211 -28.55%
-
Net Worth 421,368 456,950 419,120 406,720 406,758 394,434 375,194 8.52%
Dividend
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - 8,215 -
Div Payout % - - - - - - 71.34% -
Equity
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 421,368 456,950 419,120 406,720 406,758 394,434 375,194 8.52%
NOSH 136,808 136,811 136,967 136,943 136,955 136,956 136,932 -0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 4.47% 2.36% 8.17% 8.34% 7.57% 6.20% 4.40% -
ROE 1.76% 0.21% 7.01% 5.20% 3.34% 1.44% 3.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 205.69 96.80 366.05 291.17 188.26 94.36 330.92 -28.47%
EPS 5.42 0.69 21.44 15.44 9.92 4.14 8.41 -26.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.08 3.34 3.06 2.97 2.97 2.88 2.74 8.59%
Adjusted Per Share Value based on latest NOSH - 136,938
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 205.60 96.76 366.31 291.33 188.38 94.42 331.07 -28.51%
EPS 5.42 0.69 21.45 15.45 9.93 4.14 8.41 -26.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.0786 3.3386 3.0622 2.9716 2.9719 2.8818 2.7412 8.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 30/09/11 30/06/11 31/03/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 2.04 2.53 2.47 2.62 2.83 1.68 1.26 -
P/RPS 0.99 2.61 0.67 0.90 1.50 1.78 0.38 96.34%
P/EPS 37.64 366.67 11.52 16.97 28.53 40.58 14.98 91.40%
EY 2.66 0.27 8.68 5.89 3.51 2.46 6.67 -47.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.66 0.76 0.81 0.88 0.95 0.58 0.46 28.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 29/11/11 25/08/11 30/05/11 25/03/11 10/12/10 30/09/10 29/06/10 -
Price 2.15 2.20 2.55 2.47 2.75 1.82 1.26 -
P/RPS 1.05 2.27 0.70 0.85 1.46 1.93 0.38 104.65%
P/EPS 39.67 318.84 11.90 16.00 27.72 43.96 14.98 98.62%
EY 2.52 0.31 8.41 6.25 3.61 2.27 6.67 -49.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.70 0.66 0.83 0.83 0.93 0.63 0.46 34.42%

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