[SAB] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -18.64%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 907,145 1,137,209 1,082,438 691,537 640,800 610,185 755,290 3.09%
PBT 44,329 111,189 137,401 60,942 53,590 44,678 50,514 -2.15%
Tax -20,721 -27,252 -26,274 -11,361 -12,285 -9,806 -11,116 10.93%
NP 23,608 83,937 111,126 49,581 41,305 34,872 39,398 -8.17%
-
NP to SH 11,088 57,069 90,365 41,193 31,064 27,416 32,385 -16.35%
-
Tax Rate 46.74% 24.51% 19.12% 18.64% 22.92% 21.95% 22.01% -
Total Cost 883,537 1,053,272 971,312 641,956 599,494 575,313 715,892 3.56%
-
Net Worth 764,091 755,875 698,363 632,635 614,833 606,617 579,230 4.72%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 9,128 9,128 -
Div Payout % - - - - - 33.30% 28.19% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 764,091 755,875 698,363 632,635 614,833 606,617 579,230 4.72%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.60% 7.38% 10.27% 7.17% 6.45% 5.71% 5.22% -
ROE 1.45% 7.55% 12.94% 6.51% 5.05% 4.52% 5.59% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 662.47 830.48 790.48 505.02 467.96 445.61 551.57 3.09%
EPS 8.09 41.68 65.99 30.08 22.68 20.03 23.65 -16.36%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 6.67 -
NAPS 5.58 5.52 5.10 4.62 4.49 4.43 4.23 4.72%
Adjusted Per Share Value based on latest NOSH - 136,934
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 662.78 830.87 790.85 505.25 468.18 445.81 551.83 3.09%
EPS 8.10 41.70 66.02 30.10 22.70 20.03 23.66 -16.35%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 6.67 -
NAPS 5.5826 5.5226 5.1024 4.6222 4.4921 4.4321 4.232 4.72%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.15 3.65 3.80 3.80 3.78 3.60 4.26 -
P/RPS 0.48 0.44 0.48 0.75 0.81 0.81 0.77 -7.57%
P/EPS 38.90 8.76 5.76 12.63 16.66 17.98 18.01 13.68%
EY 2.57 11.42 17.37 7.92 6.00 5.56 5.55 -12.03%
DY 0.00 0.00 0.00 0.00 0.00 1.85 1.56 -
P/NAPS 0.56 0.66 0.75 0.82 0.84 0.81 1.01 -9.35%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 25/02/22 25/02/21 25/02/20 27/02/19 27/02/18 -
Price 3.27 3.63 4.10 3.96 3.72 3.87 4.10 -
P/RPS 0.49 0.44 0.52 0.78 0.79 0.87 0.74 -6.63%
P/EPS 40.38 8.71 6.21 13.16 16.40 19.33 17.34 15.12%
EY 2.48 11.48 16.10 7.60 6.10 5.17 5.77 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 1.72 1.63 -
P/NAPS 0.59 0.66 0.80 0.86 0.83 0.87 0.97 -7.94%

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