[SBAGAN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 157.11%
YoY- 194.42%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 9,242 6,413 2,354 10,026 6,724 4,682 1,801 197.80%
PBT 16,390 11,788 7,025 14,115 5,419 5,697 3,863 162.31%
Tax -1,090 -701 -216 -1,460 -497 -322 -93 416.74%
NP 15,300 11,087 6,809 12,655 4,922 5,375 3,770 154.64%
-
NP to SH 15,300 11,087 6,809 12,655 4,922 5,375 3,770 154.64%
-
Tax Rate 6.65% 5.95% 3.07% 10.34% 9.17% 5.65% 2.41% -
Total Cost -6,058 -4,674 -4,455 -2,629 1,802 -693 -1,969 111.68%
-
Net Worth 367,919 376,782 357,266 347,310 340,972 330,571 327,530 8.06%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 604 - - - - - - -
Div Payout % 3.95% - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 367,919 376,782 357,266 347,310 340,972 330,571 327,530 8.06%
NOSH 60,498 60,485 60,470 60,492 60,466 60,461 60,513 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 165.55% 172.88% 289.25% 126.22% 73.20% 114.80% 209.33% -
ROE 4.16% 2.94% 1.91% 3.64% 1.44% 1.63% 1.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.28 10.60 3.89 16.57 11.12 7.74 2.98 197.64%
EPS 25.29 18.33 11.26 20.92 8.14 8.89 6.23 154.68%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0815 6.2293 5.9081 5.7414 5.639 5.4675 5.4125 8.08%
Adjusted Per Share Value based on latest NOSH - 60,508
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.93 6.89 2.53 10.77 7.22 5.03 1.93 198.32%
EPS 16.44 11.91 7.31 13.60 5.29 5.77 4.05 154.68%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9526 4.0478 3.8381 3.7312 3.6631 3.5513 3.5186 8.07%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.90 3.28 2.40 2.41 2.51 2.31 2.48 -
P/RPS 18.98 30.94 61.65 14.54 22.57 29.83 83.33 -62.73%
P/EPS 11.47 17.89 21.31 11.52 30.84 25.98 39.81 -56.41%
EY 8.72 5.59 4.69 8.68 3.24 3.85 2.51 129.55%
DY 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.41 0.42 0.45 0.42 0.46 2.88%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 -
Price 2.90 2.82 3.25 2.38 2.30 2.68 2.42 -
P/RPS 18.98 26.60 83.49 14.36 20.68 34.61 81.31 -62.12%
P/EPS 11.47 15.38 28.86 11.38 28.26 30.15 38.84 -55.68%
EY 8.72 6.50 3.46 8.79 3.54 3.32 2.57 125.96%
DY 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.55 0.41 0.41 0.49 0.45 4.40%

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