[SAB] YoY Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 139.61%
YoY- 127.84%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 259,109 304,926 281,406 257,830 219,639 272,434 235,535 1.62%
PBT 29,606 26,044 16,857 26,638 11,871 15,282 25,977 2.23%
Tax -7,951 -4,729 -4,267 -7,115 -3,377 -3,142 -2,646 20.42%
NP 21,655 21,315 12,590 19,523 8,494 12,140 23,331 -1.25%
-
NP to SH 18,101 16,908 7,415 13,586 5,963 10,716 21,055 -2.52%
-
Tax Rate 26.86% 18.16% 25.31% 26.71% 28.45% 20.56% 10.19% -
Total Cost 237,454 283,611 268,816 238,307 211,145 260,294 212,204 1.91%
-
Net Worth 457,317 434,080 421,368 406,758 382,454 391,414 386,053 2.90%
Dividend
30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 457,317 434,080 421,368 406,758 382,454 391,414 386,053 2.90%
NOSH 136,921 136,934 136,808 136,955 137,080 136,858 136,898 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 8.36% 6.99% 4.47% 7.57% 3.87% 4.46% 9.91% -
ROE 3.96% 3.90% 1.76% 3.34% 1.56% 2.74% 5.45% -
Per Share
30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 189.24 222.68 205.69 188.26 160.23 199.06 172.05 1.62%
EPS 13.22 12.35 5.42 9.92 4.35 7.83 15.38 -2.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.17 3.08 2.97 2.79 2.86 2.82 2.89%
Adjusted Per Share Value based on latest NOSH - 136,955
30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 189.31 222.79 205.60 188.38 160.47 199.05 172.09 1.62%
EPS 13.22 12.35 5.42 9.93 4.36 7.83 15.38 -2.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3413 3.1715 3.0786 2.9719 2.7943 2.8598 2.8206 2.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 30/09/13 28/09/12 30/09/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 2.80 2.35 2.04 2.83 1.31 1.56 1.80 -
P/RPS 1.48 1.06 0.99 1.50 0.82 0.78 1.05 5.96%
P/EPS 21.18 19.03 37.64 28.53 30.11 19.92 11.70 10.54%
EY 4.72 5.25 2.66 3.51 3.32 5.02 8.54 -9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 0.66 0.95 0.47 0.55 0.64 4.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 26/11/13 27/11/12 29/11/11 10/12/10 20/11/09 26/12/08 04/01/08 -
Price 2.84 2.35 2.15 2.75 1.26 1.60 1.98 -
P/RPS 1.50 1.06 1.05 1.46 0.79 0.80 1.15 4.59%
P/EPS 21.48 19.03 39.67 27.72 28.97 20.43 12.87 9.03%
EY 4.65 5.25 2.52 3.61 3.45 4.89 7.77 -8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.74 0.70 0.93 0.45 0.56 0.70 3.33%

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