[SBAGAN] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 25.4%
YoY- 1936.76%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 13,874 14,546 13,488 12,544 11,757 10,579 10,026 24.10%
PBT 9,018 14,233 21,901 25,086 20,206 17,277 14,115 -25.75%
Tax -2,840 -2,962 -2,760 -2,053 -1,839 -1,583 -1,460 55.63%
NP 6,178 11,271 19,141 23,033 18,367 15,694 12,655 -37.91%
-
NP to SH 6,178 11,271 19,141 23,033 18,367 15,694 12,655 -37.91%
-
Tax Rate 31.49% 20.81% 12.60% 8.18% 9.10% 9.16% 10.34% -
Total Cost 7,696 3,275 -5,653 -10,489 -6,610 -5,115 -2,629 -
-
Net Worth 342,776 346,898 373,647 368,122 376,929 357,266 347,404 -0.88%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,193 2,193 605 605 - - - -
Div Payout % 35.51% 19.46% 3.16% 2.63% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 342,776 346,898 373,647 368,122 376,929 357,266 347,404 -0.88%
NOSH 60,370 60,628 60,488 60,531 60,509 60,470 60,508 -0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 44.53% 77.49% 141.91% 183.62% 156.22% 148.35% 126.22% -
ROE 1.80% 3.25% 5.12% 6.26% 4.87% 4.39% 3.64% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.98 23.99 22.30 20.72 19.43 17.49 16.57 24.28%
EPS 10.23 18.59 31.64 38.05 30.35 25.95 20.91 -37.83%
DPS 3.62 3.62 1.00 1.00 0.00 0.00 0.00 -
NAPS 5.6779 5.7217 6.1772 6.0815 6.2293 5.9081 5.7414 -0.73%
Adjusted Per Share Value based on latest NOSH - 60,531
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.91 21.93 20.33 18.91 17.72 15.95 15.11 24.10%
EPS 9.31 16.99 28.85 34.72 27.69 23.66 19.08 -37.93%
DPS 3.31 3.31 0.91 0.91 0.00 0.00 0.00 -
NAPS 5.1672 5.2293 5.6325 5.5493 5.682 5.3856 5.2369 -0.88%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.88 2.62 3.08 2.90 3.28 2.40 2.41 -
P/RPS 12.53 10.92 13.81 13.99 16.88 13.72 14.54 -9.41%
P/EPS 28.14 14.09 9.73 7.62 10.81 9.25 11.52 81.08%
EY 3.55 7.10 10.27 13.12 9.25 10.81 8.68 -44.81%
DY 1.26 1.38 0.32 0.34 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.50 0.48 0.53 0.41 0.42 13.77%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 -
Price 2.94 2.92 2.61 2.90 2.82 3.25 2.38 -
P/RPS 12.79 12.17 11.70 13.99 14.51 18.58 14.36 -7.40%
P/EPS 28.73 15.71 8.25 7.62 9.29 12.52 11.38 85.09%
EY 3.48 6.37 12.12 13.12 10.76 7.99 8.79 -45.99%
DY 1.23 1.24 0.38 0.34 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.42 0.48 0.45 0.55 0.41 17.11%

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