[SAB] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 24.21%
YoY- -14.61%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,154,102 1,009,342 666,028 618,696 621,984 735,412 656,162 9.86%
PBT 102,606 130,298 69,814 43,228 46,724 40,248 50,508 12.53%
Tax -24,080 -28,234 -11,402 -10,188 -9,606 -8,642 -12,888 10.97%
NP 78,526 102,064 58,412 33,040 37,118 31,606 37,620 13.04%
-
NP to SH 52,018 81,248 50,630 25,742 30,148 26,968 35,434 6.60%
-
Tax Rate 23.47% 21.67% 16.33% 23.57% 20.56% 21.47% 25.52% -
Total Cost 1,075,576 907,278 607,616 585,656 584,866 703,806 618,542 9.65%
-
Net Worth 757,245 672,345 628,527 607,986 595,662 573,583 525,729 6.26%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 757,245 672,345 628,527 607,986 595,662 573,583 525,729 6.26%
NOSH 136,934 136,934 136,934 136,934 136,934 136,893 136,908 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.80% 10.11% 8.77% 5.34% 5.97% 4.30% 5.73% -
ROE 6.87% 12.08% 8.06% 4.23% 5.06% 4.70% 6.74% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 842.82 737.10 486.39 451.82 454.22 537.22 479.27 9.86%
EPS 37.98 59.34 36.98 18.80 22.02 19.70 25.88 6.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.53 4.91 4.59 4.44 4.35 4.19 3.84 6.26%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 843.21 737.45 486.61 452.03 454.43 537.31 479.41 9.86%
EPS 38.01 59.36 36.99 18.81 22.03 19.70 25.89 6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5326 4.9123 4.5921 4.4421 4.352 4.1907 3.8411 6.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.58 3.80 3.70 3.60 3.83 4.68 3.90 -
P/RPS 0.42 0.52 0.76 0.80 0.84 0.87 0.81 -10.36%
P/EPS 9.42 6.40 10.01 19.15 17.40 23.76 15.07 -7.52%
EY 10.61 15.61 9.99 5.22 5.75 4.21 6.64 8.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.81 0.81 0.88 1.12 1.02 -7.23%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 26/11/20 26/11/19 28/11/18 29/11/17 29/11/16 -
Price 3.70 3.84 3.80 3.65 3.68 4.42 4.10 -
P/RPS 0.44 0.52 0.78 0.81 0.81 0.82 0.86 -10.56%
P/EPS 9.74 6.47 10.28 19.42 16.71 22.44 15.84 -7.78%
EY 10.27 15.45 9.73 5.15 5.98 4.46 6.31 8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.83 0.82 0.85 1.05 1.07 -7.50%

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