[SAB] YoY Annualized Quarter Result on 31-Jan-2011 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 3.75%
YoY- 173.74%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
Revenue 538,496 594,560 557,558 531,656 462,380 460,586 366,354 5.72%
PBT 68,673 56,650 45,401 64,809 -1,221 44,050 22,362 17.60%
Tax -18,321 -10,026 -12,190 -20,470 -2,742 -5,729 -3,497 27.03%
NP 50,352 46,624 33,210 44,338 -3,964 38,321 18,865 15.24%
-
NP to SH 40,573 37,332 25,024 28,192 -6,129 32,952 15,137 15.31%
-
Tax Rate 26.68% 17.70% 26.85% 31.59% - 13.01% 15.64% -
Total Cost 488,144 547,936 524,348 487,317 466,344 422,265 347,489 5.03%
-
Net Worth 460,098 436,756 423,126 406,720 366,665 388,851 365,651 3.37%
Dividend
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - 6,390 -
Div Payout % - - - - - - 42.22% -
Equity
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 460,098 436,756 423,126 406,720 366,665 388,851 365,651 3.37%
NOSH 136,934 136,934 136,934 136,943 136,815 136,919 136,948 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 9.35% 7.84% 5.96% 8.34% -0.86% 8.32% 5.15% -
ROE 8.82% 8.55% 5.91% 6.93% -1.67% 8.47% 4.14% -
Per Share
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
RPS 393.25 434.26 407.17 388.23 337.96 336.39 267.51 5.72%
EPS 29.63 27.27 18.28 20.59 -4.48 24.07 11.05 15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
NAPS 3.36 3.19 3.09 2.97 2.68 2.84 2.67 3.37%
Adjusted Per Share Value based on latest NOSH - 136,938
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
RPS 393.44 434.40 407.36 388.44 337.82 336.51 267.67 5.72%
EPS 29.64 27.28 18.28 20.60 -4.48 24.08 11.06 15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
NAPS 3.3616 3.191 3.0914 2.9716 2.6789 2.841 2.6715 3.37%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
Date 31/12/13 31/12/12 30/12/11 31/01/11 30/01/09 31/01/08 31/01/07 -
Price 2.84 2.39 2.17 2.62 1.60 1.85 1.56 -
P/RPS 0.72 0.55 0.53 0.67 0.47 0.55 0.58 3.17%
P/EPS 9.58 8.77 11.87 12.73 -35.71 7.69 14.11 -5.44%
EY 10.43 11.41 8.42 7.86 -2.80 13.01 7.09 5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.99 -
P/NAPS 0.85 0.75 0.70 0.88 0.60 0.65 0.58 5.67%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 31/01/08 31/01/07 CAGR
Date 28/02/14 27/02/13 28/02/12 25/03/11 14/04/09 01/04/08 29/03/07 -
Price 3.94 2.40 2.28 2.47 1.36 1.70 1.44 -
P/RPS 1.00 0.55 0.56 0.64 0.40 0.51 0.54 9.31%
P/EPS 13.30 8.80 12.48 12.00 -30.36 7.06 13.03 0.29%
EY 7.52 11.36 8.02 8.33 -3.29 14.16 7.68 -0.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.24 -
P/NAPS 1.17 0.75 0.74 0.83 0.51 0.60 0.54 11.82%

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