[SAB] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 17.35%
YoY- 30.81%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 151,169 140,183 144,763 128,992 130,117 135,505 140,994 4.76%
PBT 12,305 14,072 21,899 16,148 13,458 14,393 16,444 -17.62%
Tax -2,753 -3,658 -5,790 -4,474 -3,477 -3,726 -2,791 -0.91%
NP 9,552 10,414 16,109 11,674 9,981 10,667 13,653 -21.24%
-
NP to SH 7,748 7,988 12,329 9,773 8,328 8,617 11,091 -21.32%
-
Tax Rate 22.37% 25.99% 26.44% 27.71% 25.84% 25.89% 16.97% -
Total Cost 141,617 129,769 128,654 117,318 120,136 124,838 127,341 7.36%
-
Net Worth 477,899 475,222 460,098 457,359 455,990 446,523 436,833 6.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 477,899 475,222 460,098 457,359 455,990 446,523 436,833 6.19%
NOSH 136,934 136,951 136,934 136,934 136,934 136,970 136,938 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.32% 7.43% 11.13% 9.05% 7.67% 7.87% 9.68% -
ROE 1.62% 1.68% 2.68% 2.14% 1.83% 1.93% 2.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 110.40 102.36 105.72 94.20 95.02 98.93 102.96 4.77%
EPS 5.66 5.83 9.00 7.14 6.08 6.29 8.10 -21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.47 3.36 3.34 3.33 3.26 3.19 6.19%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 110.45 102.42 105.77 94.24 95.07 99.00 103.01 4.77%
EPS 5.66 5.84 9.01 7.14 6.08 6.30 8.10 -21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4916 3.4721 3.3616 3.3416 3.3316 3.2624 3.1916 6.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.65 3.98 2.84 2.80 2.73 2.62 2.39 -
P/RPS 5.12 3.89 2.69 2.97 2.87 2.65 2.32 69.75%
P/EPS 99.86 68.24 31.54 39.23 44.89 41.65 29.51 125.90%
EY 1.00 1.47 3.17 2.55 2.23 2.40 3.39 -55.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.15 0.85 0.84 0.82 0.80 0.75 67.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 28/05/13 27/02/13 -
Price 5.19 4.85 3.94 2.84 2.62 2.77 2.40 -
P/RPS 4.70 4.74 3.73 3.01 2.76 2.80 2.33 59.85%
P/EPS 91.73 83.15 43.76 39.79 43.08 44.03 29.63 112.85%
EY 1.09 1.20 2.29 2.51 2.32 2.27 3.37 -52.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.40 1.17 0.85 0.79 0.85 0.75 58.23%

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