[SAB] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 4.23%
YoY- 7.08%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 535,608 563,045 581,425 588,455 584,224 576,767 560,704 -3.00%
PBT 60,443 55,990 56,881 49,337 50,087 50,900 40,900 29.71%
Tax -14,468 -12,254 -11,246 -11,687 -13,772 -14,551 -13,310 5.71%
NP 45,975 43,736 45,635 37,650 36,315 36,349 27,590 40.51%
-
NP to SH 37,809 35,507 36,616 27,423 26,311 25,311 16,818 71.52%
-
Tax Rate 23.94% 21.89% 19.77% 23.69% 27.50% 28.59% 32.54% -
Total Cost 489,633 519,309 535,790 550,805 547,909 540,418 533,114 -5.50%
-
Net Worth 457,359 455,990 446,523 436,833 434,080 432,711 420,387 5.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 457,359 455,990 446,523 436,833 434,080 432,711 420,387 5.77%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.58% 7.77% 7.85% 6.40% 6.22% 6.30% 4.92% -
ROE 8.27% 7.79% 8.20% 6.28% 6.06% 5.85% 4.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 391.14 411.18 424.49 429.72 426.65 421.20 409.47 -3.00%
EPS 27.61 25.93 26.73 20.03 19.21 18.48 12.28 71.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.33 3.26 3.19 3.17 3.16 3.07 5.77%
Adjusted Per Share Value based on latest NOSH - 136,938
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 391.33 411.37 424.80 429.94 426.85 421.40 409.66 -3.00%
EPS 27.62 25.94 26.75 20.04 19.22 18.49 12.29 71.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3416 3.3316 3.2624 3.1916 3.1715 3.1615 3.0714 5.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.80 2.73 2.62 2.39 2.35 2.23 2.39 -
P/RPS 0.72 0.66 0.62 0.56 0.55 0.53 0.58 15.49%
P/EPS 10.14 10.53 9.80 11.93 12.23 12.06 19.46 -35.22%
EY 9.86 9.50 10.20 8.38 8.18 8.29 5.14 54.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.80 0.75 0.74 0.71 0.78 5.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 30/05/12 -
Price 2.84 2.62 2.77 2.40 2.35 2.36 2.18 -
P/RPS 0.73 0.64 0.65 0.56 0.55 0.56 0.53 23.76%
P/EPS 10.29 10.10 10.36 11.98 12.23 12.77 17.75 -30.45%
EY 9.72 9.90 9.65 8.34 8.18 7.83 5.63 43.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.85 0.75 0.74 0.75 0.71 12.73%

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