[SAB] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 10.4%
YoY- 49.18%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Revenue 502,838 579,422 538,496 594,560 557,558 531,656 462,380 1.21%
PBT 40,694 43,702 68,673 56,650 45,401 64,809 -1,221 -
Tax -11,453 -8,836 -18,321 -10,026 -12,190 -20,470 -2,742 22.95%
NP 29,241 34,866 50,352 46,624 33,210 44,338 -3,964 -
-
NP to SH 26,648 27,417 40,573 37,332 25,024 28,192 -6,129 -
-
Tax Rate 28.14% 20.22% 26.68% 17.70% 26.85% 31.59% - -
Total Cost 473,597 544,556 488,144 547,936 524,348 487,317 466,344 0.22%
-
Net Worth 514,871 486,115 460,098 436,756 423,126 406,720 366,665 5.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Net Worth 514,871 486,115 460,098 436,756 423,126 406,720 366,665 5.02%
NOSH 136,934 136,934 136,934 136,934 136,934 136,943 136,815 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
NP Margin 5.82% 6.02% 9.35% 7.84% 5.96% 8.34% -0.86% -
ROE 5.18% 5.64% 8.82% 8.55% 5.91% 6.93% -1.67% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
RPS 367.21 423.14 393.25 434.26 407.17 388.23 337.96 1.20%
EPS 19.47 20.03 29.63 27.27 18.28 20.59 -4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.55 3.36 3.19 3.09 2.97 2.68 5.01%
Adjusted Per Share Value based on latest NOSH - 136,938
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
RPS 367.38 423.34 393.44 434.40 407.36 388.44 337.82 1.21%
EPS 19.47 20.03 29.64 27.28 18.28 20.60 -4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7618 3.5517 3.3616 3.191 3.0914 2.9716 2.6789 5.02%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/01/11 30/01/09 -
Price 3.73 3.87 2.84 2.39 2.17 2.62 1.60 -
P/RPS 1.02 0.91 0.72 0.55 0.53 0.67 0.47 11.85%
P/EPS 19.17 19.33 9.58 8.77 11.87 12.73 -35.71 -
EY 5.22 5.17 10.43 11.41 8.42 7.86 -2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.09 0.85 0.75 0.70 0.88 0.60 7.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Date 24/02/16 27/02/15 28/02/14 27/02/13 28/02/12 25/03/11 14/04/09 -
Price 3.80 3.88 3.94 2.40 2.28 2.47 1.36 -
P/RPS 1.03 0.92 1.00 0.55 0.56 0.64 0.40 14.65%
P/EPS 19.53 19.38 13.30 8.80 12.48 12.00 -30.36 -
EY 5.12 5.16 7.52 11.36 8.02 8.33 -3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.09 1.17 0.75 0.74 0.83 0.51 10.38%

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