[SAB] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 33.52%
YoY- 117.72%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
Revenue 503,414 562,029 544,055 581,425 560,704 501,373 344,630 6.60%
PBT 36,916 43,691 65,577 56,881 40,900 53,778 20,746 10.21%
Tax -10,952 -9,585 -17,399 -11,246 -13,310 -12,827 -7,982 5.48%
NP 25,964 34,106 48,178 45,635 27,590 40,951 12,764 12.73%
-
NP to SH 24,869 27,521 38,418 36,616 16,818 29,362 5,961 27.27%
-
Tax Rate 29.67% 21.94% 26.53% 19.77% 32.54% 23.85% 38.47% -
Total Cost 477,450 527,923 495,877 535,790 533,114 460,422 331,866 6.33%
-
Net Worth 512,950 492,672 475,222 446,523 420,387 419,062 374,671 5.44%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
Div 6,839 - - - - - 8,204 -3.02%
Div Payout % 27.50% - - - - - 137.64% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
Net Worth 512,950 492,672 475,222 446,523 420,387 419,062 374,671 5.44%
NOSH 136,934 136,934 136,934 136,934 136,934 136,948 136,741 0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
NP Margin 5.16% 6.07% 8.86% 7.85% 4.92% 8.17% 3.70% -
ROE 4.85% 5.59% 8.08% 8.20% 4.00% 7.01% 1.59% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
RPS 368.03 410.68 397.26 424.49 409.47 366.10 252.03 6.60%
EPS 18.18 20.11 28.05 26.73 12.28 21.44 4.36 27.25%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 6.00 -3.03%
NAPS 3.75 3.60 3.47 3.26 3.07 3.06 2.74 5.44%
Adjusted Per Share Value based on latest NOSH - 136,970
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
RPS 367.80 410.63 397.50 424.80 409.66 366.31 251.79 6.60%
EPS 18.17 20.11 28.07 26.75 12.29 21.45 4.36 27.24%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 5.99 -3.00%
NAPS 3.7477 3.5996 3.4721 3.2624 3.0714 3.0618 2.7374 5.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/04/10 -
Price 3.88 3.86 3.98 2.62 2.39 2.47 1.26 -
P/RPS 1.05 0.94 1.00 0.62 0.58 0.67 0.50 13.34%
P/EPS 21.34 19.19 14.19 9.80 19.46 11.52 28.90 -4.99%
EY 4.69 5.21 7.05 10.20 5.14 8.68 3.46 5.26%
DY 1.29 0.00 0.00 0.00 0.00 0.00 4.76 -19.78%
P/NAPS 1.03 1.07 1.15 0.80 0.78 0.81 0.46 14.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/04/10 CAGR
Date 31/05/16 28/05/15 30/05/14 28/05/13 30/05/12 30/05/11 - -
Price 3.97 3.73 4.85 2.77 2.18 2.55 0.00 -
P/RPS 1.08 0.91 1.22 0.65 0.53 0.70 0.00 -
P/EPS 21.84 18.55 17.29 10.36 17.75 11.89 0.00 -
EY 4.58 5.39 5.78 9.65 5.63 8.41 0.00 -
DY 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.04 1.40 0.85 0.71 0.83 0.00 -

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