[SAB] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 33.52%
YoY- 117.72%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 539,377 535,608 563,045 581,425 588,455 584,224 576,767 -4.35%
PBT 65,898 60,443 55,990 56,881 49,337 50,087 50,900 18.73%
Tax -17,467 -14,468 -12,254 -11,246 -11,687 -13,772 -14,551 12.91%
NP 48,431 45,975 43,736 45,635 37,650 36,315 36,349 21.02%
-
NP to SH 39,047 37,809 35,507 36,616 27,423 26,311 25,311 33.40%
-
Tax Rate 26.51% 23.94% 21.89% 19.77% 23.69% 27.50% 28.59% -
Total Cost 490,946 489,633 519,309 535,790 550,805 547,909 540,418 -6.18%
-
Net Worth 460,098 457,359 455,990 446,523 436,833 434,080 432,711 4.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 460,098 457,359 455,990 446,523 436,833 434,080 432,711 4.16%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.98% 8.58% 7.77% 7.85% 6.40% 6.22% 6.30% -
ROE 8.49% 8.27% 7.79% 8.20% 6.28% 6.06% 5.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 393.90 391.14 411.18 424.49 429.72 426.65 421.20 -4.35%
EPS 28.52 27.61 25.93 26.73 20.03 19.21 18.48 33.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.34 3.33 3.26 3.19 3.17 3.16 4.16%
Adjusted Per Share Value based on latest NOSH - 136,970
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 394.08 391.33 411.37 424.80 429.94 426.85 421.40 -4.35%
EPS 28.53 27.62 25.94 26.75 20.04 19.22 18.49 33.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3616 3.3416 3.3316 3.2624 3.1916 3.1715 3.1615 4.16%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.84 2.80 2.73 2.62 2.39 2.35 2.23 -
P/RPS 0.72 0.72 0.66 0.62 0.56 0.55 0.53 22.59%
P/EPS 9.96 10.14 10.53 9.80 11.93 12.23 12.06 -11.94%
EY 10.04 9.86 9.50 10.20 8.38 8.18 8.29 13.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.84 0.82 0.80 0.75 0.74 0.71 12.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 -
Price 3.94 2.84 2.62 2.77 2.40 2.35 2.36 -
P/RPS 1.00 0.73 0.64 0.65 0.56 0.55 0.56 47.03%
P/EPS 13.82 10.29 10.10 10.36 11.98 12.23 12.77 5.39%
EY 7.24 9.72 9.90 9.65 8.34 8.18 7.83 -5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.85 0.79 0.85 0.75 0.74 0.75 34.39%

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