[SAB] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -16.31%
YoY- -30.22%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,034,278 699,361 621,589 654,377 786,576 646,268 504,591 12.69%
PBT 117,688 54,252 44,922 46,735 63,442 54,671 41,435 18.98%
Tax -23,747 -9,203 -15,274 -13,243 -13,164 -14,023 -11,548 12.75%
NP 93,941 45,049 29,648 33,492 50,278 40,648 29,887 21.00%
-
NP to SH 74,237 39,208 23,814 28,679 41,101 36,725 26,944 18.38%
-
Tax Rate 20.18% 16.96% 34.00% 28.34% 20.75% 25.65% 27.87% -
Total Cost 940,337 654,312 591,941 620,885 736,298 605,620 474,704 12.05%
-
Net Worth 698,363 632,635 614,833 606,617 579,230 544,781 514,630 5.21%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 6,846 6,846 6,846 6,846 6,846 6,839 - -
Div Payout % 9.22% 17.46% 28.75% 23.87% 16.66% 18.62% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 698,363 632,635 614,833 606,617 579,230 544,781 514,630 5.21%
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.08% 6.44% 4.77% 5.12% 6.39% 6.29% 5.92% -
ROE 10.63% 6.20% 3.87% 4.73% 7.10% 6.74% 5.24% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 755.31 510.73 453.93 477.88 574.42 472.14 368.67 12.68%
EPS 54.21 28.63 17.39 20.94 30.02 26.83 19.69 18.36%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 5.10 4.62 4.49 4.43 4.23 3.98 3.76 5.20%
Adjusted Per Share Value based on latest NOSH - 136,934
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 755.31 510.73 453.93 477.88 574.42 471.96 368.49 12.69%
EPS 54.21 28.63 17.39 20.94 30.02 26.82 19.68 18.37%
DPS 5.00 5.00 5.00 5.00 5.00 4.99 0.00 -
NAPS 5.10 4.62 4.49 4.43 4.23 3.9784 3.7582 5.21%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.80 3.80 3.78 3.60 4.26 4.08 3.73 -
P/RPS 0.50 0.74 0.83 0.75 0.74 0.86 1.01 -11.04%
P/EPS 7.01 13.27 21.74 17.19 14.19 15.21 18.95 -15.26%
EY 14.27 7.53 4.60 5.82 7.05 6.58 5.28 18.00%
DY 1.32 1.32 1.32 1.39 1.17 1.23 0.00 -
P/NAPS 0.75 0.82 0.84 0.81 1.01 1.03 0.99 -4.51%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 25/02/20 27/02/19 27/02/18 28/02/17 24/02/16 -
Price 4.10 3.96 3.72 3.87 4.10 4.22 3.80 -
P/RPS 0.54 0.78 0.82 0.81 0.71 0.89 1.03 -10.19%
P/EPS 7.56 13.83 21.39 18.48 13.66 15.73 19.30 -14.44%
EY 13.22 7.23 4.67 5.41 7.32 6.36 5.18 16.88%
DY 1.22 1.26 1.34 1.29 1.22 1.18 0.00 -
P/NAPS 0.80 0.86 0.83 0.87 0.97 1.06 1.01 -3.80%

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