[SAB] YoY Quarter Result on 31-Dec-2019 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 35.59%
YoY- 99.87%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 275,856 307,158 185,640 171,252 146,647 198,762 191,902 6.23%
PBT 32,089 37,902 10,799 18,579 9,887 17,764 23,022 5.68%
Tax -8,399 -5,589 -2,819 -4,120 -2,552 -4,017 -5,216 8.25%
NP 23,690 32,313 7,980 14,459 7,335 13,747 17,806 4.87%
-
NP to SH 16,793 27,150 5,580 10,427 5,217 10,806 14,126 2.92%
-
Tax Rate 26.17% 14.75% 26.10% 22.18% 25.81% 22.61% 22.66% -
Total Cost 252,166 274,845 177,660 156,793 139,312 185,015 174,096 6.36%
-
Net Worth 755,875 698,363 632,635 614,833 606,617 579,230 544,781 5.60%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 755,875 698,363 632,635 614,833 606,617 579,230 544,781 5.60%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,879 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.59% 10.52% 4.30% 8.44% 5.00% 6.92% 9.28% -
ROE 2.22% 3.89% 0.88% 1.70% 0.86% 1.87% 2.59% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 201.45 224.31 135.57 125.06 107.09 145.15 140.20 6.22%
EPS 12.26 19.83 4.07 7.61 3.81 7.89 10.32 2.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 5.10 4.62 4.49 4.43 4.23 3.98 5.60%
Adjusted Per Share Value based on latest NOSH - 136,934
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 201.55 224.42 135.63 125.12 107.14 145.22 140.21 6.23%
EPS 12.27 19.84 4.08 7.62 3.81 7.90 10.32 2.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5226 5.1024 4.6222 4.4921 4.4321 4.232 3.9803 5.60%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.65 3.80 3.80 3.78 3.60 4.26 4.08 -
P/RPS 1.81 1.69 2.80 3.02 3.36 2.93 2.91 -7.60%
P/EPS 29.76 19.17 93.25 49.64 94.49 53.98 39.53 -4.61%
EY 3.36 5.22 1.07 2.01 1.06 1.85 2.53 4.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.82 0.84 0.81 1.01 1.03 -7.14%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 25/02/21 25/02/20 27/02/19 27/02/18 28/02/17 -
Price 3.63 4.10 3.96 3.72 3.87 4.10 4.22 -
P/RPS 1.80 1.83 2.92 2.97 3.61 2.82 3.01 -8.20%
P/EPS 29.60 20.68 97.18 48.85 101.58 51.96 40.89 -5.24%
EY 3.38 4.84 1.03 2.05 0.98 1.92 2.45 5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.86 0.83 0.87 0.97 1.06 -7.58%

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