[SAB] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 148.43%
YoY- -14.61%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 577,051 504,671 333,014 309,348 310,992 367,706 328,081 9.86%
PBT 51,303 65,149 34,907 21,614 23,362 20,124 25,254 12.53%
Tax -12,040 -14,117 -5,701 -5,094 -4,803 -4,321 -6,444 10.97%
NP 39,263 51,032 29,206 16,520 18,559 15,803 18,810 13.04%
-
NP to SH 26,009 40,624 25,315 12,871 15,074 13,484 17,717 6.60%
-
Tax Rate 23.47% 21.67% 16.33% 23.57% 20.56% 21.47% 25.52% -
Total Cost 537,788 453,639 303,808 292,828 292,433 351,903 309,271 9.65%
-
Net Worth 757,245 672,345 628,527 607,986 595,662 573,753 525,729 6.26%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 757,245 672,345 628,527 607,986 595,662 573,753 525,729 6.26%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,908 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.80% 10.11% 8.77% 5.34% 5.97% 4.30% 5.73% -
ROE 3.43% 6.04% 4.03% 2.12% 2.53% 2.35% 3.37% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 421.41 368.55 243.19 225.91 227.11 268.53 239.63 9.86%
EPS 18.99 29.67 18.49 9.40 11.01 9.85 12.94 6.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.53 4.91 4.59 4.44 4.35 4.19 3.84 6.26%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 421.61 368.72 243.31 226.02 227.22 268.65 239.70 9.86%
EPS 19.00 29.68 18.50 9.40 11.01 9.85 12.94 6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5326 4.9123 4.5921 4.4421 4.352 4.192 3.8411 6.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.58 3.80 3.70 3.60 3.83 4.68 3.90 -
P/RPS 0.85 1.03 1.52 1.59 1.69 1.74 1.63 -10.27%
P/EPS 18.85 12.81 20.01 38.30 34.79 47.53 30.14 -7.52%
EY 5.31 7.81 5.00 2.61 2.87 2.10 3.32 8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.81 0.81 0.88 1.12 1.02 -7.23%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 26/11/20 26/11/19 28/11/18 29/11/17 29/11/16 -
Price 3.70 3.84 3.80 3.65 3.68 4.42 4.10 -
P/RPS 0.88 1.04 1.56 1.62 1.62 1.65 1.71 -10.47%
P/EPS 19.48 12.94 20.55 38.83 33.43 44.89 31.68 -7.78%
EY 5.13 7.73 4.87 2.58 2.99 2.23 3.16 8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.83 0.82 0.85 1.05 1.07 -7.50%

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