[SBAGAN] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 21.62%
YoY- 144.38%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,329 11,781 10,733 11,143 11,514 12,265 13,269 -4.77%
PBT 6,998 6,814 8,005 16,515 13,921 8,356 11,959 -30.01%
Tax 5,298 5,429 -1,336 -1,417 -1,507 -1,757 -2,697 -
NP 12,296 12,243 6,669 15,098 12,414 6,599 9,262 20.77%
-
NP to SH 12,296 12,243 6,669 15,098 12,414 6,599 9,262 20.77%
-
Tax Rate -75.71% -79.67% 16.69% 8.58% 10.83% 21.03% 22.55% -
Total Cost 33 -462 4,064 -3,955 -900 5,666 4,007 -95.90%
-
Net Worth 411,191 392,590 407,749 391,525 385,343 367,292 366,578 7.94%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,137 1,137 1,137 1,137 1,137 1,588 1,588 -19.94%
Div Payout % 9.25% 9.29% 17.05% 7.53% 9.16% 24.07% 17.15% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 411,191 392,590 407,749 391,525 385,343 367,292 366,578 7.94%
NOSH 60,491 60,491 60,491 60,491 60,491 60,491 60,491 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 99.73% 103.92% 62.14% 135.49% 107.82% 53.80% 69.80% -
ROE 2.99% 3.12% 1.64% 3.86% 3.22% 1.80% 2.53% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.38 19.48 17.74 18.42 19.03 20.28 21.94 -4.79%
EPS 20.33 20.24 11.02 24.96 20.52 10.91 15.31 20.79%
DPS 1.88 1.88 1.88 1.88 1.88 2.62 2.62 -19.83%
NAPS 6.7975 6.49 6.7406 6.4724 6.3702 6.0718 6.06 7.94%
Adjusted Per Share Value based on latest NOSH - 60,491
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.59 17.76 16.18 16.80 17.36 18.49 20.00 -4.75%
EPS 18.54 18.46 10.05 22.76 18.71 9.95 13.96 20.80%
DPS 1.71 1.71 1.71 1.71 1.71 2.39 2.39 -19.98%
NAPS 6.1985 5.9181 6.1466 5.902 5.8088 5.5367 5.526 7.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.76 3.05 2.86 2.85 2.81 2.84 3.05 -
P/RPS 18.45 15.66 16.12 15.47 14.76 14.01 13.90 20.75%
P/EPS 18.50 15.07 25.94 11.42 13.69 26.03 19.92 -4.80%
EY 5.41 6.64 3.85 8.76 7.30 3.84 5.02 5.10%
DY 0.50 0.62 0.66 0.66 0.67 0.92 0.86 -30.31%
P/NAPS 0.55 0.47 0.42 0.44 0.44 0.47 0.50 6.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 -
Price 3.23 3.02 3.06 2.85 2.89 2.92 2.90 -
P/RPS 15.85 15.51 17.25 15.47 15.18 14.40 13.22 12.84%
P/EPS 15.89 14.92 27.76 11.42 14.08 26.77 18.94 -11.03%
EY 6.29 6.70 3.60 8.76 7.10 3.74 5.28 12.36%
DY 0.58 0.62 0.61 0.66 0.65 0.90 0.90 -25.37%
P/NAPS 0.48 0.47 0.45 0.44 0.45 0.48 0.48 0.00%

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