[SAB] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 4.23%
YoY- 7.08%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Revenue 504,591 574,750 539,377 588,455 520,800 514,191 466,847 1.13%
PBT 41,435 46,849 65,898 49,337 39,221 54,187 9,903 22.98%
Tax -11,548 -10,285 -17,467 -11,687 -6,617 -16,933 -12,628 -1.28%
NP 29,887 36,564 48,431 37,650 32,604 37,254 -2,725 -
-
NP to SH 26,944 28,551 39,047 27,423 25,611 22,362 -6,123 -
-
Tax Rate 27.87% 21.95% 26.51% 23.69% 16.87% 31.25% 127.52% -
Total Cost 474,704 538,186 490,946 550,805 488,196 476,937 469,572 0.15%
-
Net Worth 514,630 486,115 460,098 436,833 422,978 406,707 367,073 5.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Div - - - - - 8,204 10,893 -
Div Payout % - - - - - 36.69% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Net Worth 514,630 486,115 460,098 436,833 422,978 406,707 367,073 5.00%
NOSH 136,934 136,934 136,934 136,934 136,934 136,938 136,967 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
NP Margin 5.92% 6.36% 8.98% 6.40% 6.26% 7.25% -0.58% -
ROE 5.24% 5.87% 8.49% 6.28% 6.05% 5.50% -1.67% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
RPS 368.67 419.73 393.90 429.72 380.46 375.49 340.84 1.14%
EPS 19.69 20.85 28.52 20.03 18.71 16.33 -4.47 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 8.00 -
NAPS 3.76 3.55 3.36 3.19 3.09 2.97 2.68 5.01%
Adjusted Per Share Value based on latest NOSH - 136,938
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
RPS 368.66 419.92 394.08 429.94 380.51 375.68 341.09 1.12%
EPS 19.69 20.86 28.53 20.04 18.71 16.34 -4.47 -
DPS 0.00 0.00 0.00 0.00 0.00 5.99 7.96 -
NAPS 3.76 3.5517 3.3616 3.1916 3.0904 2.9715 2.6819 5.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/01/11 30/01/09 -
Price 3.73 3.87 2.84 2.39 2.17 2.62 1.60 -
P/RPS 1.01 0.92 0.72 0.56 0.57 0.70 0.47 11.69%
P/EPS 18.95 18.56 9.96 11.93 11.60 16.04 -35.79 -
EY 5.28 5.39 10.04 8.38 8.62 6.23 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 2.29 5.00 -
P/NAPS 0.99 1.09 0.85 0.75 0.70 0.88 0.60 7.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 31/01/09 CAGR
Date 24/02/16 27/02/15 28/02/14 27/02/13 28/02/12 25/03/11 14/04/09 -
Price 3.80 3.88 3.94 2.40 2.28 2.47 1.36 -
P/RPS 1.03 0.92 1.00 0.56 0.60 0.66 0.40 14.65%
P/EPS 19.30 18.61 13.82 11.98 12.19 15.13 -30.42 -
EY 5.18 5.37 7.24 8.34 8.21 6.61 -3.29 -
DY 0.00 0.00 0.00 0.00 0.00 2.43 5.88 -
P/NAPS 1.01 1.09 1.17 0.75 0.74 0.83 0.51 10.38%

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