[SAB] YoY TTM Result on 30-Sep-2019 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -3.15%
YoY- -45.71%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,248,630 912,760 684,973 596,984 706,492 779,716 578,836 13.66%
PBT 136,033 90,585 62,032 36,230 54,612 68,680 41,848 21.69%
Tax -29,648 -20,977 -10,504 -13,706 -14,708 -14,343 -12,115 16.07%
NP 106,385 69,608 51,528 22,524 39,904 54,337 29,733 23.66%
-
NP to SH 79,835 52,667 44,055 18,604 34,268 44,421 29,114 18.29%
-
Tax Rate 21.79% 23.16% 16.93% 37.83% 26.93% 20.88% 28.95% -
Total Cost 1,142,245 843,152 633,445 574,460 666,588 725,379 549,103 12.97%
-
Net Worth 757,245 672,345 628,527 607,986 595,662 573,753 525,826 6.26%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 6,846 6,846 6,846 6,846 6,846 6,846 6,839 0.01%
Div Payout % 8.58% 13.00% 15.54% 36.80% 19.98% 15.41% 23.49% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 757,245 672,345 628,527 607,986 595,662 573,753 525,826 6.26%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.52% 7.63% 7.52% 3.77% 5.65% 6.97% 5.14% -
ROE 10.54% 7.83% 7.01% 3.06% 5.75% 7.74% 5.54% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 911.85 666.57 500.22 435.96 515.94 569.41 422.71 13.66%
EPS 58.30 38.46 32.17 13.59 25.03 32.44 21.26 18.29%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 5.53 4.91 4.59 4.44 4.35 4.19 3.84 6.26%
Adjusted Per Share Value based on latest NOSH - 136,934
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 912.27 666.88 500.46 436.17 516.18 569.68 422.91 13.66%
EPS 58.33 38.48 32.19 13.59 25.04 32.45 21.27 18.30%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 5.5326 4.9123 4.5921 4.4421 4.352 4.192 3.8418 6.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.58 3.80 3.70 3.60 3.83 4.68 3.90 -
P/RPS 0.39 0.57 0.74 0.83 0.74 0.82 0.92 -13.32%
P/EPS 6.14 9.88 11.50 26.50 15.30 14.43 18.34 -16.66%
EY 16.29 10.12 8.70 3.77 6.53 6.93 5.45 20.01%
DY 1.40 1.32 1.35 1.39 1.31 1.07 1.28 1.50%
P/NAPS 0.65 0.77 0.81 0.81 0.88 1.12 1.02 -7.23%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 26/11/20 26/11/19 28/11/18 29/11/17 29/11/16 -
Price 3.70 3.84 3.80 3.65 3.68 4.42 4.10 -
P/RPS 0.41 0.58 0.76 0.84 0.71 0.78 0.97 -13.36%
P/EPS 6.35 9.98 11.81 26.87 14.71 13.63 19.28 -16.89%
EY 15.76 10.02 8.47 3.72 6.80 7.34 5.19 20.32%
DY 1.35 1.30 1.32 1.37 1.36 1.13 1.22 1.70%
P/NAPS 0.67 0.78 0.83 0.82 0.85 1.05 1.07 -7.50%

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