[SBAGAN] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -28.75%
YoY- -65.52%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 10,733 11,143 11,514 12,265 13,269 13,874 14,546 -18.32%
PBT 8,005 16,515 13,921 8,356 11,959 9,018 14,233 -31.84%
Tax -1,336 -1,417 -1,507 -1,757 -2,697 -2,840 -2,962 -41.15%
NP 6,669 15,098 12,414 6,599 9,262 6,178 11,271 -29.49%
-
NP to SH 6,669 15,098 12,414 6,599 9,262 6,178 11,271 -29.49%
-
Tax Rate 16.69% 8.58% 10.83% 21.03% 22.55% 31.49% 20.81% -
Total Cost 4,064 -3,955 -900 5,666 4,007 7,696 3,275 15.46%
-
Net Worth 407,749 391,525 385,343 367,292 366,578 342,776 346,898 11.36%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,137 1,137 1,137 1,588 1,588 2,193 2,193 -35.43%
Div Payout % 17.05% 7.53% 9.16% 24.07% 17.15% 35.51% 19.46% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 407,749 391,525 385,343 367,292 366,578 342,776 346,898 11.36%
NOSH 60,491 60,491 60,491 60,491 60,491 60,370 60,628 -0.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 62.14% 135.49% 107.82% 53.80% 69.80% 44.53% 77.49% -
ROE 1.64% 3.86% 3.22% 1.80% 2.53% 1.80% 3.25% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.74 18.42 19.03 20.28 21.94 22.98 23.99 -18.21%
EPS 11.02 24.96 20.52 10.91 15.31 10.23 18.59 -29.41%
DPS 1.88 1.88 1.88 2.62 2.62 3.62 3.62 -35.36%
NAPS 6.7406 6.4724 6.3702 6.0718 6.06 5.6779 5.7217 11.53%
Adjusted Per Share Value based on latest NOSH - 60,491
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.18 16.80 17.36 18.49 20.00 20.91 21.93 -18.33%
EPS 10.05 22.76 18.71 9.95 13.96 9.31 16.99 -29.51%
DPS 1.71 1.71 1.71 2.39 2.39 3.31 3.31 -35.59%
NAPS 6.1466 5.902 5.8088 5.5367 5.526 5.1672 5.2293 11.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.86 2.85 2.81 2.84 3.05 2.88 2.62 -
P/RPS 16.12 15.47 14.76 14.01 13.90 12.53 10.92 29.61%
P/EPS 25.94 11.42 13.69 26.03 19.92 28.14 14.09 50.15%
EY 3.85 8.76 7.30 3.84 5.02 3.55 7.10 -33.47%
DY 0.66 0.66 0.67 0.92 0.86 1.26 1.38 -38.81%
P/NAPS 0.42 0.44 0.44 0.47 0.50 0.51 0.46 -5.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 -
Price 3.06 2.85 2.89 2.92 2.90 2.94 2.92 -
P/RPS 17.25 15.47 15.18 14.40 13.22 12.79 12.17 26.15%
P/EPS 27.76 11.42 14.08 26.77 18.94 28.73 15.71 46.10%
EY 3.60 8.76 7.10 3.74 5.28 3.48 6.37 -31.62%
DY 0.61 0.66 0.65 0.90 0.90 1.23 1.24 -37.65%
P/NAPS 0.45 0.44 0.45 0.48 0.48 0.52 0.51 -7.99%

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