[SAB] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -2.77%
YoY- 102.29%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 763,206 786,576 779,716 751,988 740,091 646,268 578,836 20.26%
PBT 51,373 63,442 68,680 72,621 73,831 54,671 41,848 14.66%
Tax -14,226 -13,164 -14,343 -15,385 -16,487 -14,023 -12,115 11.31%
NP 37,147 50,278 54,337 57,236 57,344 40,648 29,733 16.01%
-
NP to SH 32,677 41,101 44,421 47,305 48,654 36,725 29,114 8.00%
-
Tax Rate 27.69% 20.75% 20.88% 21.19% 22.33% 25.65% 28.95% -
Total Cost 726,059 736,298 725,379 694,752 682,747 605,620 549,103 20.49%
-
Net Worth 586,077 579,230 573,753 0 569,645 544,781 525,826 7.50%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 6,846 6,846 6,846 6,846 6,846 6,839 6,839 0.06%
Div Payout % 20.95% 16.66% 15.41% 14.47% 14.07% 18.62% 23.49% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 586,077 579,230 573,753 0 569,645 544,781 525,826 7.50%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.87% 6.39% 6.97% 7.61% 7.75% 6.29% 5.14% -
ROE 5.58% 7.10% 7.74% 0.00% 8.54% 6.74% 5.54% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 557.35 574.42 569.41 549.16 540.47 472.14 422.71 20.26%
EPS 23.86 30.02 32.44 34.55 35.53 26.83 21.26 8.00%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 4.28 4.23 4.19 0.00 4.16 3.98 3.84 7.50%
Adjusted Per Share Value based on latest NOSH - 136,934
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 557.61 574.69 569.68 549.42 540.73 472.18 422.91 20.26%
EPS 23.87 30.03 32.45 34.56 35.55 26.83 21.27 7.99%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 4.282 4.232 4.192 0.00 4.1619 3.9803 3.8418 7.50%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.90 4.26 4.68 5.13 4.13 4.08 3.90 -
P/RPS 0.70 0.74 0.82 0.93 0.76 0.86 0.92 -16.67%
P/EPS 16.34 14.19 14.43 14.85 11.62 15.21 18.34 -7.41%
EY 6.12 7.05 6.93 6.73 8.60 6.58 5.45 8.04%
DY 1.28 1.17 1.07 0.97 1.21 1.23 1.28 0.00%
P/NAPS 0.91 1.01 1.12 0.00 0.99 1.03 1.02 -7.33%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 29/11/17 24/08/17 30/05/17 28/02/17 29/11/16 -
Price 3.93 4.10 4.42 4.75 4.19 4.22 4.10 -
P/RPS 0.71 0.71 0.78 0.86 0.78 0.89 0.97 -18.79%
P/EPS 16.47 13.66 13.63 13.75 11.79 15.73 19.28 -9.97%
EY 6.07 7.32 7.34 7.27 8.48 6.36 5.19 11.01%
DY 1.27 1.22 1.13 1.05 1.19 1.18 1.22 2.71%
P/NAPS 0.92 0.97 1.05 0.00 1.01 1.06 1.07 -9.58%

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