[SAB] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 3.95%
YoY- 13.45%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 563,045 581,425 588,455 584,224 576,767 560,704 520,800 5.34%
PBT 55,990 56,881 49,337 50,087 50,900 40,900 39,221 26.81%
Tax -12,254 -11,246 -11,687 -13,772 -14,551 -13,310 -6,617 50.86%
NP 43,736 45,635 37,650 36,315 36,349 27,590 32,604 21.65%
-
NP to SH 35,507 36,616 27,423 26,311 25,311 16,818 25,611 24.35%
-
Tax Rate 21.89% 19.77% 23.69% 27.50% 28.59% 32.54% 16.87% -
Total Cost 519,309 535,790 550,805 547,909 540,418 533,114 488,196 4.20%
-
Net Worth 455,990 446,523 436,833 434,080 432,711 420,387 422,978 5.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 455,990 446,523 436,833 434,080 432,711 420,387 422,978 5.14%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.77% 7.85% 6.40% 6.22% 6.30% 4.92% 6.26% -
ROE 7.79% 8.20% 6.28% 6.06% 5.85% 4.00% 6.05% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 411.18 424.49 429.72 426.65 421.20 409.47 380.46 5.31%
EPS 25.93 26.73 20.03 19.21 18.48 12.28 18.71 24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.26 3.19 3.17 3.16 3.07 3.09 5.11%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 411.37 424.80 429.94 426.85 421.40 409.66 380.51 5.34%
EPS 25.94 26.75 20.04 19.22 18.49 12.29 18.71 24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3316 3.2624 3.1916 3.1715 3.1615 3.0714 3.0904 5.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.73 2.62 2.39 2.35 2.23 2.39 2.17 -
P/RPS 0.66 0.62 0.56 0.55 0.53 0.58 0.57 10.27%
P/EPS 10.53 9.80 11.93 12.23 12.06 19.46 11.60 -6.25%
EY 9.50 10.20 8.38 8.18 8.29 5.14 8.62 6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.75 0.74 0.71 0.78 0.70 11.13%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 30/05/12 28/02/12 -
Price 2.62 2.77 2.40 2.35 2.36 2.18 2.28 -
P/RPS 0.64 0.65 0.56 0.55 0.56 0.53 0.60 4.40%
P/EPS 10.10 10.36 11.98 12.23 12.77 17.75 12.19 -11.79%
EY 9.90 9.65 8.34 8.18 7.83 5.63 8.21 13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.75 0.74 0.75 0.71 0.74 4.45%

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