[SAB] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 65.6%
YoY- 49.18%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Revenue 377,129 434,567 403,872 445,920 418,169 398,742 346,785 1.21%
PBT 30,521 32,777 51,505 42,488 34,051 48,607 -916 -
Tax -8,590 -6,627 -13,741 -7,520 -9,143 -15,353 -2,057 22.95%
NP 21,931 26,150 37,764 34,968 24,908 33,254 -2,973 -
-
NP to SH 19,986 20,563 30,430 27,999 18,768 21,144 -4,597 -
-
Tax Rate 28.14% 20.22% 26.68% 17.70% 26.85% 31.59% - -
Total Cost 355,198 408,417 366,108 410,952 393,261 365,488 349,758 0.22%
-
Net Worth 514,871 486,115 460,098 436,757 423,126 406,720 366,665 5.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Net Worth 514,871 486,115 460,098 436,757 423,126 406,720 366,665 5.02%
NOSH 136,934 136,934 136,934 136,934 136,934 136,943 136,815 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
NP Margin 5.82% 6.02% 9.35% 7.84% 5.96% 8.34% -0.86% -
ROE 3.88% 4.23% 6.61% 6.41% 4.44% 5.20% -1.25% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
RPS 275.41 317.36 294.94 325.69 305.38 291.17 253.47 1.20%
EPS 14.60 15.02 22.22 20.45 13.71 15.44 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.55 3.36 3.19 3.09 2.97 2.68 5.01%
Adjusted Per Share Value based on latest NOSH - 136,938
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
RPS 275.54 317.50 295.08 325.80 305.52 291.33 253.37 1.21%
EPS 14.60 15.02 22.23 20.46 13.71 15.45 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7618 3.5517 3.3616 3.191 3.0914 2.9716 2.6789 5.02%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/01/11 30/01/09 -
Price 3.73 3.87 2.84 2.39 2.17 2.62 1.60 -
P/RPS 1.35 1.22 0.96 0.73 0.71 0.90 0.63 11.64%
P/EPS 25.56 25.77 12.78 11.69 15.83 16.97 -47.62 -
EY 3.91 3.88 7.82 8.56 6.32 5.89 -2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.09 0.85 0.75 0.70 0.88 0.60 7.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Date 24/02/16 27/02/15 28/02/14 27/02/13 28/02/12 25/03/11 14/04/09 -
Price 3.80 3.88 3.94 2.40 2.28 2.47 1.36 -
P/RPS 1.38 1.22 1.34 0.74 0.75 0.85 0.54 14.52%
P/EPS 26.04 25.84 17.73 11.74 16.64 16.00 -40.48 -
EY 3.84 3.87 5.64 8.52 6.01 6.25 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.09 1.17 0.75 0.74 0.83 0.51 10.38%

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