[SBAGAN] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -38.95%
YoY- 168.11%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,826 9,416 10,026 8,965 9,364 7,204 10,883 11.54%
PBT 23,576 28,100 14,115 7,225 11,394 15,452 -15,509 -
Tax -1,402 -864 -1,460 -662 -644 -372 2,106 -
NP 22,174 27,236 12,655 6,562 10,750 15,080 -13,403 -
-
NP to SH 22,174 27,236 12,655 6,562 10,750 15,080 -13,403 -
-
Tax Rate 5.95% 3.07% 10.34% 9.16% 5.65% 2.41% - -
Total Cost -9,348 -17,820 -2,629 2,402 -1,386 -7,876 24,286 -
-
Net Worth 376,782 357,266 347,310 340,972 330,571 327,530 298,549 16.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 376,782 357,266 347,310 340,972 330,571 327,530 298,549 16.73%
NOSH 60,485 60,470 60,492 60,466 60,461 60,513 60,482 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 172.88% 289.25% 126.22% 73.20% 114.80% 209.33% -123.16% -
ROE 5.89% 7.62% 3.64% 1.92% 3.25% 4.60% -4.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.21 15.57 16.57 14.83 15.49 11.90 17.99 11.56%
EPS 36.66 45.04 20.92 10.85 17.78 24.92 -22.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2293 5.9081 5.7414 5.639 5.4675 5.4125 4.9361 16.73%
Adjusted Per Share Value based on latest NOSH - 60,400
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.78 10.12 10.77 9.63 10.06 7.74 11.69 11.55%
EPS 23.82 29.26 13.60 7.05 11.55 16.20 -14.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0478 3.8381 3.7312 3.6631 3.5513 3.5186 3.2073 16.73%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.28 2.40 2.41 2.51 2.31 2.48 2.33 -
P/RPS 15.47 15.41 14.54 16.93 14.92 20.83 12.95 12.54%
P/EPS 8.95 5.33 11.52 23.13 12.99 9.95 -10.51 -
EY 11.18 18.77 8.68 4.32 7.70 10.05 -9.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.42 0.45 0.42 0.46 0.47 8.31%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 -
Price 2.82 3.25 2.38 2.30 2.68 2.42 2.57 -
P/RPS 13.30 20.87 14.36 15.51 17.30 20.33 14.28 -4.61%
P/EPS 7.69 7.22 11.38 21.19 15.07 9.71 -11.60 -
EY 13.00 13.86 8.79 4.72 6.63 10.30 -8.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.41 0.41 0.49 0.45 0.52 -9.16%

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