[SAB] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 36.41%
YoY- -15.34%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 811,829 518,653 480,600 457,639 566,468 519,983 377,129 13.61%
PBT 103,051 45,707 40,193 33,509 37,886 48,276 30,521 22.46%
Tax -19,706 -8,521 -9,214 -7,355 -8,337 -11,661 -8,590 14.82%
NP 83,345 37,186 30,979 26,154 29,549 36,615 21,931 24.89%
-
NP to SH 67,774 30,895 23,298 20,562 24,289 31,842 19,986 22.54%
-
Tax Rate 19.12% 18.64% 22.92% 21.95% 22.01% 24.15% 28.14% -
Total Cost 728,484 481,467 449,621 431,485 536,919 483,368 355,198 12.70%
-
Net Worth 698,363 632,635 614,833 606,617 579,230 545,080 514,871 5.20%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 6,846 6,846 - - -
Div Payout % - - - 33.30% 28.19% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 698,363 632,635 614,833 606,617 579,230 545,080 514,871 5.20%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.27% 7.17% 6.45% 5.71% 5.22% 7.04% 5.82% -
ROE 9.70% 4.88% 3.79% 3.39% 4.19% 5.84% 3.88% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 592.86 378.76 350.97 334.20 413.68 379.67 275.41 13.61%
EPS 49.49 22.56 17.01 15.02 17.74 23.25 14.60 22.54%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 5.10 4.62 4.49 4.43 4.23 3.98 3.76 5.20%
Adjusted Per Share Value based on latest NOSH - 136,934
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 593.14 378.94 351.14 334.36 413.87 379.91 275.54 13.61%
EPS 49.52 22.57 17.02 15.02 17.75 23.26 14.60 22.55%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 5.1024 4.6222 4.4921 4.4321 4.232 3.9825 3.7618 5.20%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.80 3.80 3.78 3.60 4.26 4.08 3.73 -
P/RPS 0.64 1.00 1.08 1.08 1.03 1.07 1.35 -11.68%
P/EPS 7.68 16.84 22.22 23.97 24.02 17.55 25.56 -18.14%
EY 13.02 5.94 4.50 4.17 4.16 5.70 3.91 22.17%
DY 0.00 0.00 0.00 1.39 1.17 0.00 0.00 -
P/NAPS 0.75 0.82 0.84 0.81 1.01 1.03 0.99 -4.51%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 25/02/20 27/02/19 27/02/18 28/02/17 24/02/16 -
Price 4.10 3.96 3.72 3.87 4.10 4.22 3.80 -
P/RPS 0.69 1.05 1.06 1.16 0.99 1.11 1.38 -10.90%
P/EPS 8.28 17.55 21.86 25.77 23.11 18.15 26.04 -17.36%
EY 12.07 5.70 4.57 3.88 4.33 5.51 3.84 21.00%
DY 0.00 0.00 0.00 1.29 1.22 0.00 0.00 -
P/NAPS 0.80 0.86 0.83 0.87 0.97 1.06 1.01 -3.80%

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