[SAB] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 6.48%
YoY- 43.7%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 565,107 544,055 539,377 535,608 563,045 581,425 588,455 -2.67%
PBT 64,424 65,577 65,898 60,443 55,990 56,881 49,337 19.52%
Tax -16,675 -17,399 -17,467 -14,468 -12,254 -11,246 -11,687 26.82%
NP 47,749 48,178 48,431 45,975 43,736 45,635 37,650 17.21%
-
NP to SH 37,838 38,418 39,047 37,809 35,507 36,616 27,423 24.01%
-
Tax Rate 25.88% 26.53% 26.51% 23.94% 21.89% 19.77% 23.69% -
Total Cost 517,358 495,877 490,946 489,633 519,309 535,790 550,805 -4.10%
-
Net Worth 477,899 475,222 460,098 457,359 455,990 446,523 436,833 6.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 477,899 475,222 460,098 457,359 455,990 446,523 436,833 6.19%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.45% 8.86% 8.98% 8.58% 7.77% 7.85% 6.40% -
ROE 7.92% 8.08% 8.49% 8.27% 7.79% 8.20% 6.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 412.69 397.26 393.90 391.14 411.18 424.49 429.72 -2.66%
EPS 27.63 28.05 28.52 27.61 25.93 26.73 20.03 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.47 3.36 3.34 3.33 3.26 3.19 6.19%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 412.88 397.50 394.08 391.33 411.37 424.80 429.94 -2.67%
EPS 27.65 28.07 28.53 27.62 25.94 26.75 20.04 24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4916 3.4721 3.3616 3.3416 3.3316 3.2624 3.1916 6.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.65 3.98 2.84 2.80 2.73 2.62 2.39 -
P/RPS 1.37 1.00 0.72 0.72 0.66 0.62 0.56 81.85%
P/EPS 20.45 14.19 9.96 10.14 10.53 9.80 11.93 43.37%
EY 4.89 7.05 10.04 9.86 9.50 10.20 8.38 -30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.15 0.85 0.84 0.82 0.80 0.75 67.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 28/05/13 27/02/13 -
Price 5.19 4.85 3.94 2.84 2.62 2.77 2.40 -
P/RPS 1.26 1.22 1.00 0.73 0.64 0.65 0.56 71.96%
P/EPS 18.78 17.29 13.82 10.29 10.10 10.36 11.98 35.05%
EY 5.32 5.78 7.24 9.72 9.90 9.65 8.34 -25.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.40 1.17 0.85 0.79 0.85 0.75 58.23%

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