[SAB] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 3.95%
YoY- 13.45%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Revenue 514,939 584,695 535,608 584,224 524,949 373,279 389,160 4.84%
PBT 45,889 54,095 60,443 50,087 43,997 32,217 910 93.96%
Tax -10,959 -13,356 -14,468 -13,772 -9,979 -8,695 -3,633 20.51%
NP 34,930 40,739 45,975 36,315 34,018 23,522 -2,723 -
-
NP to SH 30,307 31,002 37,809 26,311 23,191 14,803 -8,672 -
-
Tax Rate 23.88% 24.69% 23.94% 27.50% 22.68% 26.99% 399.23% -
Total Cost 480,009 543,956 489,633 547,909 490,931 349,757 391,883 3.48%
-
Net Worth 505,407 483,095 457,359 434,080 421,367 406,756 379,439 4.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Div - - - - - 8,204 6,777 -
Div Payout % - - - - - 55.42% 0.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Net Worth 505,407 483,095 457,359 434,080 421,367 406,756 379,439 4.96%
NOSH 136,934 136,934 136,934 136,934 136,807 136,955 135,999 0.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
NP Margin 6.78% 6.97% 8.58% 6.22% 6.48% 6.30% -0.70% -
ROE 6.00% 6.42% 8.27% 6.06% 5.50% 3.64% -2.29% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
RPS 375.96 426.03 391.14 426.65 383.71 272.56 286.15 4.72%
EPS 22.13 22.59 27.61 19.21 16.95 10.81 -6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 5.00 -
NAPS 3.69 3.52 3.34 3.17 3.08 2.97 2.79 4.83%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
RPS 376.22 427.19 391.33 426.85 383.54 272.73 284.33 4.84%
EPS 22.14 22.65 27.62 19.22 16.94 10.82 -6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 5.99 4.95 -
NAPS 3.6926 3.5296 3.3416 3.1715 3.0786 2.9718 2.7723 4.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 29/10/10 30/10/09 -
Price 3.58 4.80 2.80 2.35 2.04 2.83 1.31 -
P/RPS 0.95 1.13 0.72 0.55 0.53 1.04 0.46 13.03%
P/EPS 16.18 21.25 10.14 12.23 12.03 26.18 -20.54 -
EY 6.18 4.71 9.86 8.18 8.31 3.82 -4.87 -
DY 0.00 0.00 0.00 0.00 0.00 2.12 3.82 -
P/NAPS 0.97 1.36 0.84 0.74 0.66 0.95 0.47 13.02%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/10/10 31/10/09 CAGR
Date 30/11/15 28/11/14 26/11/13 27/11/12 29/11/11 - 20/11/09 -
Price 3.87 4.43 2.84 2.35 2.15 0.00 1.26 -
P/RPS 1.03 1.04 0.73 0.55 0.56 0.00 0.44 15.45%
P/EPS 17.49 19.61 10.29 12.23 12.68 0.00 -19.76 -
EY 5.72 5.10 9.72 8.18 7.88 0.00 -5.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
P/NAPS 1.05 1.26 0.85 0.74 0.70 0.00 0.45 15.39%

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