[SAB] YoY Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 11.18%
YoY- 11.79%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,009,342 666,028 618,696 621,984 735,412 656,162 505,318 12.21%
PBT 130,298 69,814 43,228 46,724 40,248 50,508 40,644 21.40%
Tax -28,234 -11,402 -10,188 -9,606 -8,642 -12,888 -10,564 17.78%
NP 102,064 58,412 33,040 37,118 31,606 37,620 30,080 22.56%
-
NP to SH 81,248 50,630 25,742 30,148 26,968 35,434 26,942 20.17%
-
Tax Rate 21.67% 16.33% 23.57% 20.56% 21.47% 25.52% 25.99% -
Total Cost 907,278 607,616 585,656 584,866 703,806 618,542 475,238 11.36%
-
Net Worth 672,345 628,527 607,986 595,662 573,583 525,729 505,162 4.87%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 672,345 628,527 607,986 595,662 573,583 525,729 505,162 4.87%
NOSH 136,934 136,934 136,934 136,934 136,893 136,908 136,934 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.11% 8.77% 5.34% 5.97% 4.30% 5.73% 5.95% -
ROE 12.08% 8.06% 4.23% 5.06% 4.70% 6.74% 5.33% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 737.10 486.39 451.82 454.22 537.22 479.27 369.11 12.20%
EPS 59.34 36.98 18.80 22.02 19.70 25.88 19.68 20.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.91 4.59 4.44 4.35 4.19 3.84 3.69 4.87%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 737.45 486.61 452.03 454.43 537.31 479.41 369.20 12.21%
EPS 59.36 36.99 18.81 22.03 19.70 25.89 19.68 20.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9123 4.5921 4.4421 4.352 4.1907 3.8411 3.6908 4.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.80 3.70 3.60 3.83 4.68 3.90 3.58 -
P/RPS 0.52 0.76 0.80 0.84 0.87 0.81 0.97 -9.86%
P/EPS 6.40 10.01 19.15 17.40 23.76 15.07 18.19 -15.96%
EY 15.61 9.99 5.22 5.75 4.21 6.64 5.50 18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.81 0.88 1.12 1.02 0.97 -3.77%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 26/11/19 28/11/18 29/11/17 29/11/16 30/11/15 -
Price 3.84 3.80 3.65 3.68 4.42 4.10 3.87 -
P/RPS 0.52 0.78 0.81 0.81 0.82 0.86 1.05 -11.04%
P/EPS 6.47 10.28 19.42 16.71 22.44 15.84 19.66 -16.89%
EY 15.45 9.73 5.15 5.98 4.46 6.31 5.09 20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.82 0.85 1.05 1.07 1.05 -4.82%

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