[SAB] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 48.36%
YoY- -2.81%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 457,639 566,468 519,983 377,129 434,567 403,872 445,920 0.43%
PBT 33,509 37,886 48,276 30,521 32,777 51,505 42,488 -3.87%
Tax -7,355 -8,337 -11,661 -8,590 -6,627 -13,741 -7,520 -0.36%
NP 26,154 29,549 36,615 21,931 26,150 37,764 34,968 -4.72%
-
NP to SH 20,562 24,289 31,842 19,986 20,563 30,430 27,999 -5.01%
-
Tax Rate 21.95% 22.01% 24.15% 28.14% 20.22% 26.68% 17.70% -
Total Cost 431,485 536,919 483,368 355,198 408,417 366,108 410,952 0.81%
-
Net Worth 606,617 579,230 545,080 514,871 486,115 460,098 436,757 5.62%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 6,846 6,846 - - - - - -
Div Payout % 33.30% 28.19% - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 606,617 579,230 545,080 514,871 486,115 460,098 436,757 5.62%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.71% 5.22% 7.04% 5.82% 6.02% 9.35% 7.84% -
ROE 3.39% 4.19% 5.84% 3.88% 4.23% 6.61% 6.41% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 334.20 413.68 379.67 275.41 317.36 294.94 325.69 0.43%
EPS 15.02 17.74 23.25 14.60 15.02 22.22 20.45 -5.01%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.43 4.23 3.98 3.76 3.55 3.36 3.19 5.62%
Adjusted Per Share Value based on latest NOSH - 136,934
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 334.36 413.87 379.91 275.54 317.50 295.08 325.80 0.43%
EPS 15.02 17.75 23.26 14.60 15.02 22.23 20.46 -5.01%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4321 4.232 3.9825 3.7618 3.5517 3.3616 3.191 5.62%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.60 4.26 4.08 3.73 3.87 2.84 2.39 -
P/RPS 1.08 1.03 1.07 1.35 1.22 0.96 0.73 6.74%
P/EPS 23.97 24.02 17.55 25.56 25.77 12.78 11.69 12.70%
EY 4.17 4.16 5.70 3.91 3.88 7.82 8.56 -11.29%
DY 1.39 1.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.01 1.03 0.99 1.09 0.85 0.75 1.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 28/02/17 24/02/16 27/02/15 28/02/14 27/02/13 -
Price 3.87 4.10 4.22 3.80 3.88 3.94 2.40 -
P/RPS 1.16 0.99 1.11 1.38 1.22 1.34 0.74 7.77%
P/EPS 25.77 23.11 18.15 26.04 25.84 17.73 11.74 13.99%
EY 3.88 4.33 5.51 3.84 3.87 5.64 8.52 -12.28%
DY 1.29 1.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 1.06 1.01 1.09 1.17 0.75 2.50%

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