[SAB] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -22.31%
YoY- 1596.01%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 144,763 128,992 130,117 135,505 140,994 156,429 148,497 -1.67%
PBT 21,899 16,148 13,458 14,393 16,444 11,695 14,349 32.45%
Tax -5,790 -4,474 -3,477 -3,726 -2,791 -2,260 -2,469 76.23%
NP 16,109 11,674 9,981 10,667 13,653 9,435 11,880 22.44%
-
NP to SH 12,329 9,773 8,328 8,617 11,091 7,471 9,437 19.44%
-
Tax Rate 26.44% 27.71% 25.84% 25.89% 16.97% 19.32% 17.21% -
Total Cost 128,654 117,318 120,136 124,838 127,341 146,994 136,617 -3.91%
-
Net Worth 460,098 457,359 455,990 446,523 436,833 434,080 432,711 4.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 460,098 457,359 455,990 446,523 436,833 434,080 432,711 4.16%
NOSH 136,934 136,934 136,934 136,970 136,938 136,934 136,934 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.13% 9.05% 7.67% 7.87% 9.68% 6.03% 8.00% -
ROE 2.68% 2.14% 1.83% 1.93% 2.54% 1.72% 2.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 105.72 94.20 95.02 98.93 102.96 114.24 108.44 -1.67%
EPS 9.00 7.14 6.08 6.29 8.10 5.46 6.89 19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.34 3.33 3.26 3.19 3.17 3.16 4.16%
Adjusted Per Share Value based on latest NOSH - 136,970
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 105.77 94.24 95.07 99.00 103.01 114.29 108.49 -1.67%
EPS 9.01 7.14 6.08 6.30 8.10 5.46 6.89 19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3616 3.3416 3.3316 3.2624 3.1916 3.1715 3.1615 4.16%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.84 2.80 2.73 2.62 2.39 2.35 2.23 -
P/RPS 2.69 2.97 2.87 2.65 2.32 2.06 2.06 19.41%
P/EPS 31.54 39.23 44.89 41.65 29.51 43.07 32.36 -1.69%
EY 3.17 2.55 2.23 2.40 3.39 2.32 3.09 1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.84 0.82 0.80 0.75 0.74 0.71 12.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 -
Price 3.94 2.84 2.62 2.77 2.40 2.35 2.36 -
P/RPS 3.73 3.01 2.76 2.80 2.33 2.06 2.18 42.91%
P/EPS 43.76 39.79 43.08 44.03 29.63 43.07 34.24 17.71%
EY 2.29 2.51 2.32 2.27 3.37 2.32 2.92 -14.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.85 0.79 0.85 0.75 0.74 0.75 34.39%

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