[SAB] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 8.07%
YoY- -22.86%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 912,760 684,973 596,984 706,492 779,716 578,836 514,939 10.00%
PBT 90,585 62,032 36,230 54,612 68,680 41,848 45,889 11.99%
Tax -20,977 -10,504 -13,706 -14,708 -14,343 -12,115 -10,959 11.41%
NP 69,608 51,528 22,524 39,904 54,337 29,733 34,930 12.16%
-
NP to SH 52,667 44,055 18,604 34,268 44,421 29,114 30,307 9.63%
-
Tax Rate 23.16% 16.93% 37.83% 26.93% 20.88% 28.95% 23.88% -
Total Cost 843,152 633,445 574,460 666,588 725,379 549,103 480,009 9.83%
-
Net Worth 672,345 628,527 607,986 595,662 573,753 525,826 505,407 4.86%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 6,846 6,846 6,846 6,846 6,846 6,839 - -
Div Payout % 13.00% 15.54% 36.80% 19.98% 15.41% 23.49% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 672,345 628,527 607,986 595,662 573,753 525,826 505,407 4.86%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.63% 7.52% 3.77% 5.65% 6.97% 5.14% 6.78% -
ROE 7.83% 7.01% 3.06% 5.75% 7.74% 5.54% 6.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 666.57 500.22 435.96 515.94 569.41 422.71 375.96 10.00%
EPS 38.46 32.17 13.59 25.03 32.44 21.26 22.13 9.63%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 4.91 4.59 4.44 4.35 4.19 3.84 3.69 4.87%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 666.88 500.46 436.17 516.18 569.68 422.91 376.22 10.00%
EPS 38.48 32.19 13.59 25.04 32.45 21.27 22.14 9.64%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 4.9123 4.5921 4.4421 4.352 4.192 3.8418 3.6926 4.86%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.80 3.70 3.60 3.83 4.68 3.90 3.58 -
P/RPS 0.57 0.74 0.83 0.74 0.82 0.92 0.95 -8.15%
P/EPS 9.88 11.50 26.50 15.30 14.43 18.34 16.18 -7.88%
EY 10.12 8.70 3.77 6.53 6.93 5.45 6.18 8.55%
DY 1.32 1.35 1.39 1.31 1.07 1.28 0.00 -
P/NAPS 0.77 0.81 0.81 0.88 1.12 1.02 0.97 -3.77%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 26/11/19 28/11/18 29/11/17 29/11/16 30/11/15 -
Price 3.84 3.80 3.65 3.68 4.42 4.10 3.87 -
P/RPS 0.58 0.76 0.84 0.71 0.78 0.97 1.03 -9.11%
P/EPS 9.98 11.81 26.87 14.71 13.63 19.28 17.49 -8.91%
EY 10.02 8.47 3.72 6.80 7.34 5.19 5.72 9.78%
DY 1.30 1.32 1.37 1.36 1.13 1.22 0.00 -
P/NAPS 0.78 0.83 0.82 0.85 1.05 1.07 1.05 -4.82%

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