[SAB] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 79.17%
YoY- 128.02%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Revenue 252,659 299,749 259,109 304,926 281,406 257,830 219,639 2.39%
PBT 20,322 18,124 29,606 26,044 16,857 26,638 11,871 9.50%
Tax -5,282 -3,908 -7,951 -4,729 -4,267 -7,115 -3,377 7.85%
NP 15,040 14,216 21,655 21,315 12,590 19,523 8,494 10.13%
-
NP to SH 13,471 10,685 18,101 16,908 7,415 13,586 5,963 14.76%
-
Tax Rate 25.99% 21.56% 26.86% 18.16% 25.31% 26.71% 28.45% -
Total Cost 237,619 285,533 237,454 283,611 268,816 238,307 211,145 2.01%
-
Net Worth 505,162 482,007 457,317 434,080 421,368 406,758 382,454 4.81%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Net Worth 505,162 482,007 457,317 434,080 421,368 406,758 382,454 4.81%
NOSH 136,934 136,934 136,921 136,934 136,808 136,955 137,080 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
NP Margin 5.95% 4.74% 8.36% 6.99% 4.47% 7.57% 3.87% -
ROE 2.67% 2.22% 3.96% 3.90% 1.76% 3.34% 1.56% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
RPS 184.56 218.90 189.24 222.68 205.69 188.26 160.23 2.41%
EPS 9.84 7.80 13.22 12.35 5.42 9.92 4.35 14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.52 3.34 3.17 3.08 2.97 2.79 4.83%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
RPS 184.60 219.00 189.31 222.79 205.60 188.38 160.47 2.39%
EPS 9.84 7.81 13.22 12.35 5.42 9.93 4.36 14.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6908 3.5216 3.3413 3.1715 3.0786 2.9719 2.7943 4.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 29/10/10 30/10/09 -
Price 3.58 4.80 2.80 2.35 2.04 2.83 1.31 -
P/RPS 1.94 2.19 1.48 1.06 0.99 1.50 0.82 15.66%
P/EPS 36.38 61.51 21.18 19.03 37.64 28.53 30.11 3.24%
EY 2.75 1.63 4.72 5.25 2.66 3.51 3.32 -3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.36 0.84 0.74 0.66 0.95 0.47 13.02%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Date 30/11/15 28/11/14 26/11/13 27/11/12 29/11/11 10/12/10 20/11/09 -
Price 3.87 4.43 2.84 2.35 2.15 2.75 1.26 -
P/RPS 2.10 2.02 1.50 1.06 1.05 1.46 0.79 17.96%
P/EPS 39.33 56.77 21.48 19.03 39.67 27.72 28.97 5.30%
EY 2.54 1.76 4.65 5.25 2.52 3.61 3.45 -5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.26 0.85 0.74 0.70 0.93 0.45 15.39%

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