[SAB] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -3.61%
YoY- -28.36%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 504,591 514,939 532,603 562,029 574,750 584,695 565,107 -7.25%
PBT 41,435 45,889 46,377 43,691 46,849 54,095 64,424 -25.43%
Tax -11,548 -10,959 -10,269 -9,585 -10,285 -13,356 -16,675 -21.67%
NP 29,887 34,930 36,108 34,106 36,564 40,739 47,749 -26.76%
-
NP to SH 26,944 30,307 30,354 27,521 28,551 31,002 37,838 -20.20%
-
Tax Rate 27.87% 23.88% 22.14% 21.94% 21.95% 24.69% 25.88% -
Total Cost 474,704 480,009 496,495 527,923 538,186 543,956 517,358 -5.56%
-
Net Worth 514,630 505,407 512,133 492,672 486,115 483,095 477,899 5.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 514,630 505,407 512,133 492,672 486,115 483,095 477,899 5.04%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.92% 6.78% 6.78% 6.07% 6.36% 6.97% 8.45% -
ROE 5.24% 6.00% 5.93% 5.59% 5.87% 6.42% 7.92% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 368.67 375.96 388.95 410.68 419.73 426.03 412.69 -7.22%
EPS 19.69 22.13 22.17 20.11 20.85 22.59 27.63 -20.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.69 3.74 3.60 3.55 3.52 3.49 5.07%
Adjusted Per Share Value based on latest NOSH - 136,853
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 368.66 376.22 389.13 410.63 419.92 427.19 412.88 -7.25%
EPS 19.69 22.14 22.18 20.11 20.86 22.65 27.65 -20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.6926 3.7417 3.5996 3.5517 3.5296 3.4916 5.04%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.73 3.58 3.70 3.86 3.87 4.80 5.65 -
P/RPS 1.01 0.95 0.95 0.94 0.92 1.13 1.37 -18.34%
P/EPS 18.95 16.18 16.69 19.19 18.56 21.25 20.45 -4.93%
EY 5.28 6.18 5.99 5.21 5.39 4.71 4.89 5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.97 0.99 1.07 1.09 1.36 1.62 -27.92%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 30/11/15 28/08/15 28/05/15 27/02/15 28/11/14 27/08/14 -
Price 3.80 3.87 3.45 3.73 3.88 4.43 5.19 -
P/RPS 1.03 1.03 0.89 0.91 0.92 1.04 1.26 -12.54%
P/EPS 19.30 17.49 15.56 18.55 18.61 19.61 18.78 1.83%
EY 5.18 5.72 6.43 5.39 5.37 5.10 5.32 -1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 0.92 1.04 1.09 1.26 1.49 -22.77%

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