[SBAGAN] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 92.83%
YoY- 194.42%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 12,322 12,826 9,416 10,026 8,965 9,364 7,204 43.06%
PBT 21,853 23,576 28,100 14,115 7,225 11,394 15,452 26.02%
Tax -1,453 -1,402 -864 -1,460 -662 -644 -372 148.22%
NP 20,400 22,174 27,236 12,655 6,562 10,750 15,080 22.33%
-
NP to SH 20,400 22,174 27,236 12,655 6,562 10,750 15,080 22.33%
-
Tax Rate 6.65% 5.95% 3.07% 10.34% 9.16% 5.65% 2.41% -
Total Cost -8,077 -9,348 -17,820 -2,629 2,402 -1,386 -7,876 1.69%
-
Net Worth 367,919 376,782 357,266 347,310 340,972 330,571 327,530 8.06%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 806 - - - - - - -
Div Payout % 3.95% - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 367,919 376,782 357,266 347,310 340,972 330,571 327,530 8.06%
NOSH 60,498 60,485 60,470 60,492 60,466 60,461 60,513 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 165.55% 172.88% 289.25% 126.22% 73.20% 114.80% 209.33% -
ROE 5.54% 5.89% 7.62% 3.64% 1.92% 3.25% 4.60% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 20.37 21.21 15.57 16.57 14.83 15.49 11.90 43.14%
EPS 33.72 36.66 45.04 20.92 10.85 17.78 24.92 22.36%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0815 6.2293 5.9081 5.7414 5.639 5.4675 5.4125 8.08%
Adjusted Per Share Value based on latest NOSH - 60,508
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.24 13.78 10.12 10.77 9.63 10.06 7.74 43.07%
EPS 21.92 23.82 29.26 13.60 7.05 11.55 16.20 22.35%
DPS 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9526 4.0478 3.8381 3.7312 3.6631 3.5513 3.5186 8.07%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.90 3.28 2.40 2.41 2.51 2.31 2.48 -
P/RPS 14.24 15.47 15.41 14.54 16.93 14.92 20.83 -22.41%
P/EPS 8.60 8.95 5.33 11.52 23.13 12.99 9.95 -9.27%
EY 11.63 11.18 18.77 8.68 4.32 7.70 10.05 10.23%
DY 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.41 0.42 0.45 0.42 0.46 2.88%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 -
Price 2.90 2.82 3.25 2.38 2.30 2.68 2.42 -
P/RPS 14.24 13.30 20.87 14.36 15.51 17.30 20.33 -21.14%
P/EPS 8.60 7.69 7.22 11.38 21.19 15.07 9.71 -7.78%
EY 11.63 13.00 13.86 8.79 4.72 6.63 10.30 8.44%
DY 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.55 0.41 0.41 0.49 0.45 4.40%

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