[SAB] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 48.45%
YoY- 11.14%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 128,992 130,117 135,505 140,994 156,429 148,497 142,535 -6.43%
PBT 16,148 13,458 14,393 16,444 11,695 14,349 6,849 77.05%
Tax -4,474 -3,477 -3,726 -2,791 -2,260 -2,469 -4,167 4.84%
NP 11,674 9,981 10,667 13,653 9,435 11,880 2,682 166.34%
-
NP to SH 9,773 8,328 8,617 11,091 7,471 9,437 -576 -
-
Tax Rate 27.71% 25.84% 25.89% 16.97% 19.32% 17.21% 60.84% -
Total Cost 117,318 120,136 124,838 127,341 146,994 136,617 139,853 -11.04%
-
Net Worth 457,359 455,990 446,523 436,833 434,080 432,711 420,387 5.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 457,359 455,990 446,523 436,833 434,080 432,711 420,387 5.77%
NOSH 136,934 136,934 136,970 136,938 136,934 136,934 136,934 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.05% 7.67% 7.87% 9.68% 6.03% 8.00% 1.88% -
ROE 2.14% 1.83% 1.93% 2.54% 1.72% 2.18% -0.14% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.20 95.02 98.93 102.96 114.24 108.44 104.09 -6.43%
EPS 7.14 6.08 6.29 8.10 5.46 6.89 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.33 3.26 3.19 3.17 3.16 3.07 5.77%
Adjusted Per Share Value based on latest NOSH - 136,938
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.24 95.07 99.00 103.01 114.29 108.49 104.14 -6.43%
EPS 7.14 6.08 6.30 8.10 5.46 6.89 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3416 3.3316 3.2624 3.1916 3.1715 3.1615 3.0714 5.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.80 2.73 2.62 2.39 2.35 2.23 2.39 -
P/RPS 2.97 2.87 2.65 2.32 2.06 2.06 2.30 18.56%
P/EPS 39.23 44.89 41.65 29.51 43.07 32.36 -568.18 -
EY 2.55 2.23 2.40 3.39 2.32 3.09 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.80 0.75 0.74 0.71 0.78 5.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 30/05/12 -
Price 2.84 2.62 2.77 2.40 2.35 2.36 2.18 -
P/RPS 3.01 2.76 2.80 2.33 2.06 2.18 2.09 27.50%
P/EPS 39.79 43.08 44.03 29.63 43.07 34.24 -518.26 -
EY 2.51 2.32 2.27 3.37 2.32 2.92 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.85 0.75 0.74 0.75 0.71 12.73%

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