[SAB] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -3.03%
YoY- 40.28%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
Revenue 548,433 532,603 565,107 563,045 576,767 504,576 362,727 7.23%
PBT 33,801 46,377 64,424 55,990 50,900 46,429 30,461 1.77%
Tax -10,620 -10,269 -16,675 -12,254 -14,551 -10,371 -11,017 -0.61%
NP 23,181 36,108 47,749 43,736 36,349 36,058 19,444 3.01%
-
NP to SH 23,385 30,354 37,838 35,507 25,311 24,636 11,223 13.20%
-
Tax Rate 31.42% 22.14% 25.88% 21.89% 28.59% 22.34% 36.17% -
Total Cost 525,252 496,495 517,358 519,309 540,418 468,518 343,283 7.44%
-
Net Worth 520,349 512,133 477,899 455,990 432,711 456,950 394,434 4.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
Div 6,839 - - - - - 8,204 -3.02%
Div Payout % 29.25% - - - - - 73.10% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
Net Worth 520,349 512,133 477,899 455,990 432,711 456,950 394,434 4.79%
NOSH 136,934 136,934 136,934 136,934 136,934 136,811 136,956 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
NP Margin 4.23% 6.78% 8.45% 7.77% 6.30% 7.15% 5.36% -
ROE 4.49% 5.93% 7.92% 7.79% 5.85% 5.39% 2.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
RPS 400.51 388.95 412.69 411.18 421.20 368.81 264.85 7.23%
EPS 17.08 22.17 27.63 25.93 18.48 18.01 8.19 13.21%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 6.00 -3.03%
NAPS 3.80 3.74 3.49 3.33 3.16 3.34 2.88 4.79%
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
RPS 400.70 389.13 412.88 411.37 421.40 368.65 265.02 7.23%
EPS 17.09 22.18 27.65 25.94 18.49 18.00 8.20 13.20%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 5.99 -3.00%
NAPS 3.8018 3.7417 3.4916 3.3316 3.1615 3.3386 2.8818 4.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/07/10 -
Price 3.96 3.70 5.65 2.73 2.23 2.53 1.68 -
P/RPS 0.99 0.95 1.37 0.66 0.53 0.69 0.63 7.93%
P/EPS 23.19 16.69 20.45 10.53 12.06 14.05 20.50 2.10%
EY 4.31 5.99 4.89 9.50 8.29 7.12 4.88 -2.07%
DY 1.26 0.00 0.00 0.00 0.00 0.00 3.57 -16.13%
P/NAPS 1.04 0.99 1.62 0.82 0.71 0.76 0.58 10.36%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/07/10 CAGR
Date 24/08/16 28/08/15 27/08/14 28/08/13 28/08/12 25/08/11 - -
Price 3.92 3.45 5.19 2.62 2.36 2.20 0.00 -
P/RPS 0.98 0.89 1.26 0.64 0.56 0.60 0.00 -
P/EPS 22.95 15.56 18.78 10.10 12.77 12.22 0.00 -
EY 4.36 6.43 5.32 9.90 7.83 8.19 0.00 -
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.92 1.49 0.79 0.75 0.66 0.00 -

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