[SAB] QoQ Quarter Result on 31-Dec-2020 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -31.56%
YoY- -46.49%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 246,708 257,963 222,449 185,640 174,660 158,354 180,707 23.04%
PBT 29,741 35,408 14,637 10,799 13,743 21,164 8,546 129.47%
Tax -7,028 -7,089 -4,041 -2,819 -3,601 -2,101 -682 372.87%
NP 22,713 28,319 10,596 7,980 10,142 19,063 7,864 102.67%
-
NP to SH 17,142 23,482 6,463 5,580 8,153 17,161 8,314 61.92%
-
Tax Rate 23.63% 20.02% 27.61% 26.10% 26.20% 9.93% 7.98% -
Total Cost 223,995 229,644 211,853 177,660 164,518 139,291 172,843 18.84%
-
Net Worth 672,345 658,652 646,328 632,635 628,527 627,157 594,293 8.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 6,846 - - - 6,846 -
Div Payout % - - 105.94% - - - 82.35% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 672,345 658,652 646,328 632,635 628,527 627,157 594,293 8.56%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.21% 10.98% 4.76% 4.30% 5.81% 12.04% 4.35% -
ROE 2.55% 3.57% 1.00% 0.88% 1.30% 2.74% 1.40% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 180.17 188.38 162.45 135.57 127.55 115.64 131.97 23.04%
EPS 12.52 17.15 4.72 4.07 5.96 12.53 6.07 61.96%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.91 4.81 4.72 4.62 4.59 4.58 4.34 8.56%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 180.25 188.47 162.53 135.63 127.61 115.70 132.03 23.04%
EPS 12.52 17.16 4.72 4.08 5.96 12.54 6.07 61.96%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.9123 4.8122 4.7222 4.6222 4.5921 4.5821 4.342 8.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.80 3.90 0.00 3.80 3.70 3.65 2.80 -
P/RPS 2.11 2.07 0.00 2.80 2.90 3.16 2.12 -0.31%
P/EPS 30.36 22.74 0.00 93.25 62.14 29.12 46.12 -24.30%
EY 3.29 4.40 0.00 1.07 1.61 3.43 2.17 31.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.77 0.81 0.00 0.82 0.81 0.80 0.65 11.94%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 21/09/21 25/05/21 25/02/21 26/11/20 25/08/20 26/06/20 -
Price 3.84 3.72 0.00 3.96 3.80 3.54 3.55 -
P/RPS 2.13 1.97 0.00 2.92 2.98 3.06 2.69 -14.39%
P/EPS 30.67 21.69 0.00 97.18 63.82 28.25 58.47 -34.93%
EY 3.26 4.61 0.00 1.03 1.57 3.54 1.71 53.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 0.78 0.77 0.00 0.86 0.83 0.77 0.82 -3.27%

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