[SBAGAN] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 11.59%
YoY- -116.92%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 10,644 12,265 12,030 13,598 13,648 13,488 12,322 -9.27%
PBT 19,688 8,356 8,597 -2,190 -2,572 21,901 21,853 -6.70%
Tax -672 -1,757 -1,369 -1,562 -1,672 -2,760 -1,453 -40.11%
NP 19,016 6,599 7,228 -3,752 -4,244 19,141 20,400 -4.56%
-
NP to SH 19,016 6,599 7,228 -3,752 -4,244 19,141 20,400 -4.56%
-
Tax Rate 3.41% 21.03% 15.92% - - 12.60% 6.65% -
Total Cost -8,372 5,666 4,802 17,350 17,892 -5,653 -8,077 2.41%
-
Net Worth 385,343 367,292 366,578 343,604 346,898 373,697 367,919 3.12%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,548 - - - 6,353 - 806 215.95%
Div Payout % 23.92% - - - 0.00% - 3.95% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 385,343 367,292 366,578 343,604 346,898 373,697 367,919 3.12%
NOSH 60,491 60,491 60,491 60,516 60,628 60,496 60,498 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 178.65% 53.80% 60.08% -27.59% -31.10% 141.91% 165.55% -
ROE 4.93% 1.80% 1.97% -1.09% -1.22% 5.12% 5.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.60 20.28 19.89 22.47 22.51 22.30 20.37 -9.26%
EPS 31.44 10.91 11.95 -6.20 -7.00 31.64 33.72 -4.54%
DPS 7.52 0.00 0.00 0.00 10.48 0.00 1.33 216.37%
NAPS 6.3702 6.0718 6.06 5.6779 5.7217 6.1772 6.0815 3.13%
Adjusted Per Share Value based on latest NOSH - 60,370
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.43 13.18 12.92 14.61 14.66 14.49 13.24 -9.31%
EPS 20.43 7.09 7.77 -4.03 -4.56 20.56 21.92 -4.57%
DPS 4.89 0.00 0.00 0.00 6.83 0.00 0.87 215.13%
NAPS 4.1397 3.9458 3.9381 3.6913 3.7267 4.0146 3.9526 3.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.81 2.84 3.05 2.88 2.62 3.08 2.90 -
P/RPS 15.97 14.01 15.34 12.82 11.64 13.81 14.24 7.92%
P/EPS 8.94 26.03 25.53 -46.45 -37.43 9.73 8.60 2.61%
EY 11.19 3.84 3.92 -2.15 -2.67 10.27 11.63 -2.53%
DY 2.68 0.00 0.00 0.00 4.00 0.00 0.46 222.74%
P/NAPS 0.44 0.47 0.50 0.51 0.46 0.50 0.48 -5.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 31/05/11 -
Price 2.89 2.92 2.90 2.94 2.92 2.61 2.90 -
P/RPS 16.42 14.40 14.58 13.08 12.97 11.71 14.24 9.93%
P/EPS 9.19 26.77 24.27 -47.42 -41.71 8.25 8.60 4.51%
EY 10.88 3.74 4.12 -2.11 -2.40 12.12 11.63 -4.33%
DY 2.60 0.00 0.00 0.00 3.59 0.00 0.46 216.30%
P/NAPS 0.45 0.48 0.48 0.52 0.51 0.42 0.48 -4.20%

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