[SBAGAN] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 13.09%
YoY- 164.07%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 12,332 14,506 14,939 14,270 14,004 12,329 11,781 3.08%
PBT 10,046 16,490 16,618 12,817 10,652 6,998 6,814 29.44%
Tax -1,897 -2,311 -2,393 4,794 4,921 5,298 5,429 -
NP 8,149 14,179 14,225 17,611 15,573 12,296 12,243 -23.71%
-
NP to SH 8,149 14,179 14,225 17,611 15,573 12,296 12,243 -23.71%
-
Tax Rate 18.88% 14.01% 14.40% -37.40% -46.20% -75.71% -79.67% -
Total Cost 4,183 327 714 -3,341 -1,569 33 -462 -
-
Net Worth 457,887 454,405 439,725 414,758 392,432 411,191 392,590 10.77%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,525 - 1,137 1,137 1,137 1,137 1,137 21.55%
Div Payout % 18.72% - 7.99% 6.46% 7.30% 9.25% 9.29% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 457,887 454,405 439,725 414,758 392,432 411,191 392,590 10.77%
NOSH 66,332 66,332 66,332 66,332 66,332 60,491 60,491 6.32%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 66.08% 97.75% 95.22% 123.41% 111.20% 99.73% 103.92% -
ROE 1.78% 3.12% 3.23% 4.25% 3.97% 2.99% 3.12% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.59 21.87 22.52 21.51 21.75 20.38 19.48 -3.06%
EPS 12.29 21.38 21.44 26.55 24.19 20.33 20.24 -28.22%
DPS 2.30 0.00 1.71 1.71 1.77 1.88 1.88 14.34%
NAPS 6.9029 6.8504 6.6291 6.2527 6.095 6.7975 6.49 4.18%
Adjusted Per Share Value based on latest NOSH - 66,332
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.59 21.87 22.52 21.51 21.11 18.59 17.76 3.08%
EPS 12.28 21.37 21.44 26.55 23.48 18.54 18.46 -23.73%
DPS 2.30 0.00 1.71 1.71 1.71 1.71 1.71 21.78%
NAPS 6.9024 6.8499 6.6286 6.2523 5.9157 6.1985 5.9181 10.77%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.20 3.75 3.65 3.50 3.24 3.76 3.05 -
P/RPS 17.21 17.15 16.21 16.27 14.90 18.45 15.66 6.47%
P/EPS 26.05 17.54 17.02 13.18 13.40 18.50 15.07 43.88%
EY 3.84 5.70 5.88 7.59 7.47 5.41 6.64 -30.51%
DY 0.72 0.00 0.47 0.49 0.55 0.50 0.62 10.45%
P/NAPS 0.46 0.55 0.55 0.56 0.53 0.55 0.47 -1.41%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 -
Price 3.23 3.32 3.60 3.77 3.50 3.23 3.02 -
P/RPS 17.37 15.18 15.98 17.52 16.09 15.85 15.51 7.82%
P/EPS 26.29 15.53 16.79 14.20 14.47 15.89 14.92 45.73%
EY 3.80 6.44 5.96 7.04 6.91 6.29 6.70 -31.41%
DY 0.71 0.00 0.48 0.45 0.50 0.58 0.62 9.43%
P/NAPS 0.47 0.48 0.54 0.60 0.57 0.48 0.47 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