[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 57.05%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 14,939 13,306 15,800 12,836 11,781 9,988 11,354 20.13%
PBT 16,618 16,133 21,804 20,424 6,814 8,129 14,128 11.46%
Tax -2,393 -1,654 -1,898 -1,196 5,429 -808 -882 94.88%
NP 14,225 14,478 19,906 19,228 12,243 7,321 13,246 4.88%
-
NP to SH 14,225 14,478 19,906 19,228 12,243 7,321 13,246 4.88%
-
Tax Rate 14.40% 10.25% 8.70% 5.86% -79.67% 9.94% 6.24% -
Total Cost 714 -1,172 -4,106 -6,392 -462 2,666 -1,892 -
-
Net Worth 439,725 414,758 392,432 411,191 392,590 407,749 391,525 8.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 4,548 - - - -
Div Payout % - - - 23.66% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 439,725 414,758 392,432 411,191 392,590 407,749 391,525 8.07%
NOSH 66,332 66,332 66,332 60,491 60,491 60,491 60,491 6.35%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 95.22% 108.81% 125.99% 149.80% 103.92% 73.30% 116.66% -
ROE 3.23% 3.49% 5.07% 4.68% 3.12% 1.80% 3.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.52 20.06 24.54 21.22 19.48 16.51 18.77 12.94%
EPS 22.09 22.72 31.88 31.80 20.24 12.11 21.90 0.57%
DPS 0.00 0.00 0.00 7.52 0.00 0.00 0.00 -
NAPS 6.6291 6.2527 6.095 6.7975 6.49 6.7406 6.4724 1.61%
Adjusted Per Share Value based on latest NOSH - 60,491
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.52 20.06 23.82 19.35 17.76 15.06 17.12 20.11%
EPS 21.44 21.83 30.01 28.99 18.46 11.04 19.97 4.86%
DPS 0.00 0.00 0.00 6.86 0.00 0.00 0.00 -
NAPS 6.6286 6.2523 5.9157 6.1985 5.9181 6.1466 5.902 8.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.65 3.50 3.24 3.76 3.05 2.86 2.85 -
P/RPS 16.21 17.45 13.20 17.72 15.66 17.32 15.18 4.48%
P/EPS 17.02 16.03 10.48 11.83 15.07 23.63 13.02 19.61%
EY 5.88 6.24 9.54 8.45 6.64 4.23 7.68 -16.35%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.53 0.55 0.47 0.42 0.44 16.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 3.60 3.77 3.50 3.23 3.02 3.06 2.85 -
P/RPS 15.98 18.79 14.26 15.22 15.51 18.53 15.18 3.49%
P/EPS 16.79 17.27 11.32 10.16 14.92 25.28 13.02 18.53%
EY 5.96 5.79 8.83 9.84 6.70 3.96 7.68 -15.59%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.57 0.48 0.47 0.45 0.44 14.67%

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