[SBAGAN] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 3.53%
YoY- 50.28%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,104 14,939 13,306 15,800 12,836 11,781 9,988 7.30%
PBT 19,912 16,618 16,133 21,804 20,424 6,814 8,129 81.61%
Tax -868 -2,393 -1,654 -1,898 -1,196 5,429 -808 4.88%
NP 19,044 14,225 14,478 19,906 19,228 12,243 7,321 89.03%
-
NP to SH 19,044 14,225 14,478 19,906 19,228 12,243 7,321 89.03%
-
Tax Rate 4.36% 14.40% 10.25% 8.70% 5.86% -79.67% 9.94% -
Total Cost -7,940 714 -1,172 -4,106 -6,392 -462 2,666 -
-
Net Worth 454,405 439,725 414,758 392,432 411,191 392,590 407,749 7.48%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 4,548 - - -
Div Payout % - - - - 23.66% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 454,405 439,725 414,758 392,432 411,191 392,590 407,749 7.48%
NOSH 66,332 66,332 66,332 66,332 60,491 60,491 60,491 6.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 171.51% 95.22% 108.81% 125.99% 149.80% 103.92% 73.30% -
ROE 4.19% 3.23% 3.49% 5.07% 4.68% 3.12% 1.80% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.74 22.52 20.06 24.54 21.22 19.48 16.51 0.92%
EPS 28.72 22.09 22.72 31.88 31.80 20.24 12.11 77.74%
DPS 0.00 0.00 0.00 0.00 7.52 0.00 0.00 -
NAPS 6.8504 6.6291 6.2527 6.095 6.7975 6.49 6.7406 1.08%
Adjusted Per Share Value based on latest NOSH - 66,332
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.74 22.52 20.06 23.82 19.35 17.76 15.06 7.29%
EPS 28.71 21.44 21.83 30.01 28.99 18.46 11.04 88.99%
DPS 0.00 0.00 0.00 0.00 6.86 0.00 0.00 -
NAPS 6.8499 6.6286 6.2523 5.9157 6.1985 5.9181 6.1466 7.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.75 3.65 3.50 3.24 3.76 3.05 2.86 -
P/RPS 22.40 16.21 17.45 13.20 17.72 15.66 17.32 18.68%
P/EPS 13.06 17.02 16.03 10.48 11.83 15.07 23.63 -32.62%
EY 7.66 5.88 6.24 9.54 8.45 6.64 4.23 48.51%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.56 0.53 0.55 0.47 0.42 19.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 3.32 3.60 3.77 3.50 3.23 3.02 3.06 -
P/RPS 19.83 15.98 18.79 14.26 15.22 15.51 18.53 4.61%
P/EPS 11.56 16.79 17.27 11.32 10.16 14.92 25.28 -40.61%
EY 8.65 5.96 5.79 8.83 9.84 6.70 3.96 68.27%
DY 0.00 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.48 0.54 0.60 0.57 0.48 0.47 0.45 4.39%

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