[SAB] YoY 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- -37.11%
YoY- -51.72%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 307,158 185,640 171,252 146,647 198,762 191,902 124,470 16.23%
PBT 37,902 10,799 18,579 9,887 17,764 23,022 10,199 24.43%
Tax -5,589 -2,819 -4,120 -2,552 -4,017 -5,216 -3,308 9.12%
NP 32,313 7,980 14,459 7,335 13,747 17,806 6,891 29.34%
-
NP to SH 27,150 5,580 10,427 5,217 10,806 14,126 6,515 26.82%
-
Tax Rate 14.75% 26.10% 22.18% 25.81% 22.61% 22.66% 32.43% -
Total Cost 274,845 177,660 156,793 139,312 185,015 174,096 117,579 15.18%
-
Net Worth 698,363 632,635 614,833 606,617 579,230 544,781 514,871 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 - - - - - - - -
Div Payout % - - - - - - - -
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 698,363 632,635 614,833 606,617 579,230 544,781 514,871 5.20%
NOSH 136,934 136,934 136,934 136,934 136,934 136,879 136,934 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 10.52% 4.30% 8.44% 5.00% 6.92% 9.28% 5.54% -
ROE 3.89% 0.88% 1.70% 0.86% 1.87% 2.59% 1.27% -
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 224.31 135.57 125.06 107.09 145.15 140.20 90.90 16.23%
EPS 19.83 4.07 7.61 3.81 7.89 10.32 4.76 26.82%
DPS 0.00 0.00 0.00 0.00 0.00 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 224.42 135.63 125.12 107.14 145.22 140.21 90.94 16.23%
EPS 19.84 4.08 7.62 3.81 7.90 10.32 4.76 26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1024 4.6222 4.4921 4.4321 4.232 3.9803 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 1.69 2.80 3.02 3.36 2.93 2.91 4.10 -13.72%
P/EPS 19.17 93.25 49.64 94.49 53.98 39.53 78.40 -20.90%
EY 5.22 1.07 2.01 1.06 1.85 2.53 1.28 26.37%
DY 0.00 0.00 0.00 0.00 0.00 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 1.83 2.92 2.97 3.61 2.82 3.01 4.18 -12.85%
P/EPS 20.68 97.18 48.85 101.58 51.96 40.89 79.87 -20.14%
EY 4.84 1.03 2.05 0.98 1.92 2.45 1.25 25.28%
DY 0.00 0.00 0.00 0.00 0.00 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