[SAB] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -18.07%
YoY- -18.0%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 532,603 562,029 574,750 584,695 565,107 544,055 539,377 -0.84%
PBT 46,377 43,691 46,849 54,095 64,424 65,577 65,898 -20.93%
Tax -10,269 -9,585 -10,285 -13,356 -16,675 -17,399 -17,467 -29.88%
NP 36,108 34,106 36,564 40,739 47,749 48,178 48,431 -17.82%
-
NP to SH 30,354 27,521 28,551 31,002 37,838 38,418 39,047 -15.49%
-
Tax Rate 22.14% 21.94% 21.95% 24.69% 25.88% 26.53% 26.51% -
Total Cost 496,495 527,923 538,186 543,956 517,358 495,877 490,946 0.75%
-
Net Worth 512,133 492,672 486,115 483,095 477,899 475,222 460,098 7.42%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 512,133 492,672 486,115 483,095 477,899 475,222 460,098 7.42%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.78% 6.07% 6.36% 6.97% 8.45% 8.86% 8.98% -
ROE 5.93% 5.59% 5.87% 6.42% 7.92% 8.08% 8.49% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 388.95 410.68 419.73 426.03 412.69 397.26 393.90 -0.84%
EPS 22.17 20.11 20.85 22.59 27.63 28.05 28.52 -15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.60 3.55 3.52 3.49 3.47 3.36 7.42%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 389.13 410.63 419.92 427.19 412.88 397.50 394.08 -0.84%
EPS 22.18 20.11 20.86 22.65 27.65 28.07 28.53 -15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7417 3.5996 3.5517 3.5296 3.4916 3.4721 3.3616 7.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.70 3.86 3.87 4.80 5.65 3.98 2.84 -
P/RPS 0.95 0.94 0.92 1.13 1.37 1.00 0.72 20.35%
P/EPS 16.69 19.19 18.56 21.25 20.45 14.19 9.96 41.21%
EY 5.99 5.21 5.39 4.71 4.89 7.05 10.04 -29.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.07 1.09 1.36 1.62 1.15 0.85 10.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 -
Price 3.45 3.73 3.88 4.43 5.19 4.85 3.94 -
P/RPS 0.89 0.91 0.92 1.04 1.26 1.22 1.00 -7.49%
P/EPS 15.56 18.55 18.61 19.61 18.78 17.29 13.82 8.25%
EY 6.43 5.39 5.37 5.10 5.32 5.78 7.24 -7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 1.09 1.26 1.49 1.40 1.17 -14.84%

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