[SBAGAN] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -44.73%
YoY- 1.29%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,800 12,836 11,781 9,988 11,354 10,644 12,265 18.33%
PBT 21,804 20,424 6,814 8,129 14,128 19,688 8,356 89.20%
Tax -1,898 -1,196 5,429 -808 -882 -672 -1,757 5.26%
NP 19,906 19,228 12,243 7,321 13,246 19,016 6,599 108.35%
-
NP to SH 19,906 19,228 12,243 7,321 13,246 19,016 6,599 108.35%
-
Tax Rate 8.70% 5.86% -79.67% 9.94% 6.24% 3.41% 21.03% -
Total Cost -4,106 -6,392 -462 2,666 -1,892 -8,372 5,666 -
-
Net Worth 392,432 411,191 392,590 407,749 391,525 385,343 367,292 4.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 4,548 - - - 4,548 - -
Div Payout % - 23.66% - - - 23.92% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 392,432 411,191 392,590 407,749 391,525 385,343 367,292 4.49%
NOSH 66,332 60,491 60,491 60,491 60,491 60,491 60,491 6.32%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 125.99% 149.80% 103.92% 73.30% 116.66% 178.65% 53.80% -
ROE 5.07% 4.68% 3.12% 1.80% 3.38% 4.93% 1.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.54 21.22 19.48 16.51 18.77 17.60 20.28 13.51%
EPS 31.88 31.80 20.24 12.11 21.90 31.44 10.91 103.99%
DPS 0.00 7.52 0.00 0.00 0.00 7.52 0.00 -
NAPS 6.095 6.7975 6.49 6.7406 6.4724 6.3702 6.0718 0.25%
Adjusted Per Share Value based on latest NOSH - 60,491
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.82 19.35 17.76 15.06 17.12 16.05 18.49 18.34%
EPS 30.01 28.99 18.46 11.04 19.97 28.67 9.95 108.33%
DPS 0.00 6.86 0.00 0.00 0.00 6.86 0.00 -
NAPS 5.9157 6.1985 5.9181 6.1466 5.902 5.8088 5.5367 4.50%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.24 3.76 3.05 2.86 2.85 2.81 2.84 -
P/RPS 13.20 17.72 15.66 17.32 15.18 15.97 14.01 -3.88%
P/EPS 10.48 11.83 15.07 23.63 13.02 8.94 26.03 -45.38%
EY 9.54 8.45 6.64 4.23 7.68 11.19 3.84 83.12%
DY 0.00 2.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 0.53 0.55 0.47 0.42 0.44 0.44 0.47 8.31%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 -
Price 3.50 3.23 3.02 3.06 2.85 2.89 2.92 -
P/RPS 14.26 15.22 15.51 18.53 15.18 16.42 14.40 -0.64%
P/EPS 11.32 10.16 14.92 25.28 13.02 9.19 26.77 -43.57%
EY 8.83 9.84 6.70 3.96 7.68 10.88 3.74 77.02%
DY 0.00 2.33 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 0.57 0.48 0.47 0.45 0.44 0.45 0.48 12.10%

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