[SAB] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -9.02%
YoY- -11.75%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
Revenue 667,048 486,972 604,676 520,468 593,988 529,736 516,924 4.40%
PBT 47,504 59,964 49,220 53,832 57,396 17,396 46,792 0.25%
Tax -12,420 -13,748 -11,012 -13,908 -9,876 -4,912 -14,736 -2.84%
NP 35,084 46,216 38,208 39,924 47,520 12,484 32,056 1.53%
-
NP to SH 36,388 42,324 30,992 33,312 37,748 3,776 22,680 8.31%
-
Tax Rate 26.15% 22.93% 22.37% 25.84% 17.21% 28.24% 31.49% -
Total Cost 631,964 440,756 566,468 480,544 546,468 517,252 484,868 4.57%
-
Net Worth 520,349 512,133 477,899 455,990 432,711 456,950 394,434 4.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
Net Worth 520,349 512,133 477,899 455,990 432,711 456,950 394,434 4.79%
NOSH 136,934 136,934 136,934 136,934 136,934 136,811 136,956 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
NP Margin 5.26% 9.49% 6.32% 7.67% 8.00% 2.36% 6.20% -
ROE 6.99% 8.26% 6.49% 7.31% 8.72% 0.83% 5.75% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
RPS 487.13 355.63 441.58 380.09 433.78 387.20 377.44 4.40%
EPS 26.56 30.92 22.64 24.32 27.56 2.76 16.56 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.80 3.74 3.49 3.33 3.16 3.34 2.88 4.79%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
RPS 487.36 355.79 441.79 380.26 433.98 387.04 377.68 4.40%
EPS 26.59 30.92 22.64 24.34 27.58 2.76 16.57 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8018 3.7417 3.4916 3.3316 3.1615 3.3386 2.8818 4.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/07/10 -
Price 3.96 3.70 5.65 2.73 2.23 2.53 1.68 -
P/RPS 0.81 1.04 1.28 0.72 0.51 0.65 0.45 10.43%
P/EPS 14.90 11.97 24.96 11.22 8.09 91.67 10.14 6.71%
EY 6.71 8.35 4.01 8.91 12.36 1.09 9.86 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 1.62 0.82 0.71 0.76 0.58 10.36%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
Date 24/08/16 28/08/15 27/08/14 28/08/13 28/08/12 25/08/11 30/09/10 -
Price 3.92 3.45 5.19 2.62 2.36 2.20 1.82 -
P/RPS 0.80 0.97 1.18 0.69 0.54 0.57 0.48 9.01%
P/EPS 14.75 11.16 22.93 10.77 8.56 79.71 10.99 5.09%
EY 6.78 8.96 4.36 9.29 11.68 1.25 9.10 -4.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.92 1.49 0.79 0.75 0.66 0.63 8.65%

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