[SAB] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 3.27%
YoY- 42.39%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 584,695 565,107 544,055 539,377 535,608 563,045 581,425 0.37%
PBT 54,095 64,424 65,577 65,898 60,443 55,990 56,881 -3.28%
Tax -13,356 -16,675 -17,399 -17,467 -14,468 -12,254 -11,246 12.13%
NP 40,739 47,749 48,178 48,431 45,975 43,736 45,635 -7.28%
-
NP to SH 31,002 37,838 38,418 39,047 37,809 35,507 36,616 -10.49%
-
Tax Rate 24.69% 25.88% 26.53% 26.51% 23.94% 21.89% 19.77% -
Total Cost 543,956 517,358 495,877 490,946 489,633 519,309 535,790 1.01%
-
Net Worth 483,095 477,899 475,222 460,098 457,359 455,990 446,523 5.38%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 483,095 477,899 475,222 460,098 457,359 455,990 446,523 5.38%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.97% 8.45% 8.86% 8.98% 8.58% 7.77% 7.85% -
ROE 6.42% 7.92% 8.08% 8.49% 8.27% 7.79% 8.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 426.03 412.69 397.26 393.90 391.14 411.18 424.49 0.24%
EPS 22.59 27.63 28.05 28.52 27.61 25.93 26.73 -10.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.49 3.47 3.36 3.34 3.33 3.26 5.24%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 427.19 412.88 397.50 394.08 391.33 411.37 424.80 0.37%
EPS 22.65 27.65 28.07 28.53 27.62 25.94 26.75 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5296 3.4916 3.4721 3.3616 3.3416 3.3316 3.2624 5.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.80 5.65 3.98 2.84 2.80 2.73 2.62 -
P/RPS 1.13 1.37 1.00 0.72 0.72 0.66 0.62 49.15%
P/EPS 21.25 20.45 14.19 9.96 10.14 10.53 9.80 67.44%
EY 4.71 4.89 7.05 10.04 9.86 9.50 10.20 -40.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.62 1.15 0.85 0.84 0.82 0.80 42.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 28/05/13 -
Price 4.43 5.19 4.85 3.94 2.84 2.62 2.77 -
P/RPS 1.04 1.26 1.22 1.00 0.73 0.64 0.65 36.75%
P/EPS 19.61 18.78 17.29 13.82 10.29 10.10 10.36 52.95%
EY 5.10 5.32 5.78 7.24 9.72 9.90 9.65 -34.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.49 1.40 1.17 0.85 0.79 0.85 29.97%

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