[SAB] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 3.27%
YoY- 42.39%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 CAGR
Revenue 646,268 504,591 574,750 539,377 588,455 520,800 514,191 3.93%
PBT 54,671 41,435 46,849 65,898 49,337 39,221 54,187 0.15%
Tax -14,023 -11,548 -10,285 -17,467 -11,687 -6,617 -16,933 -3.13%
NP 40,648 29,887 36,564 48,431 37,650 32,604 37,254 1.48%
-
NP to SH 36,725 26,944 28,551 39,047 27,423 25,611 22,362 8.74%
-
Tax Rate 25.65% 27.87% 21.95% 26.51% 23.69% 16.87% 31.25% -
Total Cost 605,620 474,704 538,186 490,946 550,805 488,196 476,937 4.11%
-
Net Worth 544,781 514,630 486,115 460,098 436,833 422,978 406,707 5.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 CAGR
Div 6,839 - - - - - 8,204 -3.02%
Div Payout % 18.62% - - - - - 36.69% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 CAGR
Net Worth 544,781 514,630 486,115 460,098 436,833 422,978 406,707 5.06%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,938 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 CAGR
NP Margin 6.29% 5.92% 6.36% 8.98% 6.40% 6.26% 7.25% -
ROE 6.74% 5.24% 5.87% 8.49% 6.28% 6.05% 5.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 CAGR
RPS 472.14 368.67 419.73 393.90 429.72 380.46 375.49 3.94%
EPS 26.83 19.69 20.85 28.52 20.03 18.71 16.33 8.74%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 6.00 -3.03%
NAPS 3.98 3.76 3.55 3.36 3.19 3.09 2.97 5.06%
Adjusted Per Share Value based on latest NOSH - 136,934
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 CAGR
RPS 472.18 368.66 419.92 394.08 429.94 380.51 375.68 3.93%
EPS 26.83 19.69 20.86 28.53 20.04 18.71 16.34 8.73%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 5.99 -3.00%
NAPS 3.9803 3.76 3.5517 3.3616 3.1916 3.0904 2.9715 5.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/01/11 -
Price 4.08 3.73 3.87 2.84 2.39 2.17 2.62 -
P/RPS 0.86 1.01 0.92 0.72 0.56 0.57 0.70 3.53%
P/EPS 15.21 18.95 18.56 9.96 11.93 11.60 16.04 -0.89%
EY 6.58 5.28 5.39 10.04 8.38 8.62 6.23 0.92%
DY 1.23 0.00 0.00 0.00 0.00 0.00 2.29 -9.96%
P/NAPS 1.03 0.99 1.09 0.85 0.75 0.70 0.88 2.69%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/01/11 CAGR
Date 28/02/17 24/02/16 27/02/15 28/02/14 27/02/13 28/02/12 25/03/11 -
Price 4.22 3.80 3.88 3.94 2.40 2.28 2.47 -
P/RPS 0.89 1.03 0.92 1.00 0.56 0.60 0.66 5.17%
P/EPS 15.73 19.30 18.61 13.82 11.98 12.19 15.13 0.65%
EY 6.36 5.18 5.37 7.24 8.34 8.21 6.61 -0.64%
DY 1.18 0.00 0.00 0.00 0.00 0.00 2.43 -11.48%
P/NAPS 1.06 1.01 1.09 1.17 0.75 0.74 0.83 4.21%

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