[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 115.22%
YoY- 80.61%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 13,488 12,322 12,826 9,416 10,026 8,965 9,364 27.62%
PBT 21,901 21,853 23,576 28,100 14,115 7,225 11,394 54.77%
Tax -2,760 -1,453 -1,402 -864 -1,460 -662 -644 164.54%
NP 19,141 20,400 22,174 27,236 12,655 6,562 10,750 47.06%
-
NP to SH 19,141 20,400 22,174 27,236 12,655 6,562 10,750 47.06%
-
Tax Rate 12.60% 6.65% 5.95% 3.07% 10.34% 9.16% 5.65% -
Total Cost -5,653 -8,077 -9,348 -17,820 -2,629 2,402 -1,386 155.93%
-
Net Worth 373,697 367,919 376,782 357,266 347,310 340,972 330,571 8.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 806 - - - - - -
Div Payout % - 3.95% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 373,697 367,919 376,782 357,266 347,310 340,972 330,571 8.54%
NOSH 60,496 60,498 60,485 60,470 60,492 60,466 60,461 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 141.91% 165.55% 172.88% 289.25% 126.22% 73.20% 114.80% -
ROE 5.12% 5.54% 5.89% 7.62% 3.64% 1.92% 3.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.30 20.37 21.21 15.57 16.57 14.83 15.49 27.58%
EPS 31.64 33.72 36.66 45.04 20.92 10.85 17.78 47.00%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1772 6.0815 6.2293 5.9081 5.7414 5.639 5.4675 8.50%
Adjusted Per Share Value based on latest NOSH - 60,470
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.33 18.58 19.33 14.19 15.11 13.51 14.12 27.59%
EPS 28.85 30.75 33.43 41.06 19.08 9.89 16.21 47.01%
DPS 0.00 1.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6333 5.5462 5.6798 5.3856 5.2355 5.14 4.9832 8.54%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.08 2.90 3.28 2.40 2.41 2.51 2.31 -
P/RPS 13.81 14.24 15.47 15.41 14.54 16.93 14.92 -5.03%
P/EPS 9.73 8.60 8.95 5.33 11.52 23.13 12.99 -17.56%
EY 10.27 11.63 11.18 18.77 8.68 4.32 7.70 21.23%
DY 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.53 0.41 0.42 0.45 0.42 12.36%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 -
Price 2.61 2.90 2.82 3.25 2.38 2.30 2.68 -
P/RPS 11.71 14.24 13.30 20.87 14.36 15.51 17.30 -22.96%
P/EPS 8.25 8.60 7.69 7.22 11.38 21.19 15.07 -33.15%
EY 12.12 11.63 13.00 13.86 8.79 4.72 6.63 49.67%
DY 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.45 0.55 0.41 0.41 0.49 -9.79%

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