[SAB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 20.92%
YoY- 18.17%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 811,829 504,671 257,963 741,103 518,653 333,014 158,354 196.43%
PBT 103,051 65,149 35,408 60,345 45,707 34,907 21,164 186.45%
Tax -19,706 -14,117 -7,089 -12,562 -8,521 -5,701 -2,101 342.93%
NP 83,345 51,032 28,319 47,783 37,186 29,206 19,063 166.66%
-
NP to SH 67,774 40,624 23,482 37,357 30,895 25,315 17,161 149.22%
-
Tax Rate 19.12% 21.67% 20.02% 20.82% 18.64% 16.33% 9.93% -
Total Cost 728,484 453,639 229,644 693,320 481,467 303,808 139,291 200.39%
-
Net Worth 698,363 672,345 658,652 646,328 632,635 628,527 627,157 7.41%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 6,846 - - - -
Div Payout % - - - 18.33% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 698,363 672,345 658,652 646,328 632,635 628,527 627,157 7.41%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.27% 10.11% 10.98% 6.45% 7.17% 8.77% 12.04% -
ROE 9.70% 6.04% 3.57% 5.78% 4.88% 4.03% 2.74% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 592.86 368.55 188.38 541.21 378.76 243.19 115.64 196.43%
EPS 49.49 29.67 17.15 27.28 22.56 18.49 12.53 149.24%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 5.10 4.91 4.81 4.72 4.62 4.59 4.58 7.41%
Adjusted Per Share Value based on latest NOSH - 136,934
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 593.14 368.72 188.47 541.46 378.94 243.31 115.70 196.43%
EPS 49.52 29.68 17.16 27.29 22.57 18.50 12.54 149.21%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 5.1024 4.9123 4.8122 4.7222 4.6222 4.5921 4.5821 7.41%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.80 3.80 3.90 0.00 3.80 3.70 3.65 -
P/RPS 0.64 1.03 2.07 0.00 1.00 1.52 3.16 -65.41%
P/EPS 7.68 12.81 22.74 0.00 16.84 20.01 29.12 -58.77%
EY 13.02 7.81 4.40 0.00 5.94 5.00 3.43 142.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.81 0.00 0.82 0.81 0.80 -4.20%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 21/09/21 25/05/21 25/02/21 26/11/20 25/08/20 -
Price 4.10 3.84 3.72 0.00 3.96 3.80 3.54 -
P/RPS 0.69 1.04 1.97 0.00 1.05 1.56 3.06 -62.85%
P/EPS 8.28 12.94 21.69 0.00 17.55 20.55 28.25 -55.77%
EY 12.07 7.73 4.61 0.00 5.70 4.87 3.54 126.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.77 0.00 0.86 0.83 0.77 2.57%

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