[SAB] YoY Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 122.36%
YoY- 11.79%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 504,671 333,014 309,348 310,992 367,706 328,081 252,659 12.21%
PBT 65,149 34,907 21,614 23,362 20,124 25,254 20,322 21.40%
Tax -14,117 -5,701 -5,094 -4,803 -4,321 -6,444 -5,282 17.78%
NP 51,032 29,206 16,520 18,559 15,803 18,810 15,040 22.56%
-
NP to SH 40,624 25,315 12,871 15,074 13,484 17,717 13,471 20.17%
-
Tax Rate 21.67% 16.33% 23.57% 20.56% 21.47% 25.52% 25.99% -
Total Cost 453,639 303,808 292,828 292,433 351,903 309,271 237,619 11.36%
-
Net Worth 672,345 628,527 607,986 595,662 573,753 525,729 505,162 4.87%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 672,345 628,527 607,986 595,662 573,753 525,729 505,162 4.87%
NOSH 136,934 136,934 136,934 136,934 136,934 136,908 136,934 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.11% 8.77% 5.34% 5.97% 4.30% 5.73% 5.95% -
ROE 6.04% 4.03% 2.12% 2.53% 2.35% 3.37% 2.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 368.55 243.19 225.91 227.11 268.53 239.63 184.56 12.20%
EPS 29.67 18.49 9.40 11.01 9.85 12.94 9.84 20.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.91 4.59 4.44 4.35 4.19 3.84 3.69 4.87%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 368.72 243.31 226.02 227.22 268.65 239.70 184.60 12.21%
EPS 29.68 18.50 9.40 11.01 9.85 12.94 9.84 20.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9123 4.5921 4.4421 4.352 4.192 3.8411 3.6908 4.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.80 3.70 3.60 3.83 4.68 3.90 3.58 -
P/RPS 1.03 1.52 1.59 1.69 1.74 1.63 1.94 -10.00%
P/EPS 12.81 20.01 38.30 34.79 47.53 30.14 36.38 -15.95%
EY 7.81 5.00 2.61 2.87 2.10 3.32 2.75 18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.81 0.88 1.12 1.02 0.97 -3.77%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 26/11/19 28/11/18 29/11/17 29/11/16 30/11/15 -
Price 3.84 3.80 3.65 3.68 4.42 4.10 3.87 -
P/RPS 1.04 1.56 1.62 1.62 1.65 1.71 2.10 -11.04%
P/EPS 12.94 20.55 38.83 33.43 44.89 31.68 39.33 -16.89%
EY 7.73 4.87 2.58 2.99 2.23 3.16 2.54 20.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.82 0.85 1.05 1.07 1.05 -4.82%

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