[SBAGAN] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -28.64%
YoY- -66.98%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 10,999 10,725 11,097 11,661 12,332 14,506 14,939 -18.41%
PBT -5,226 -7,381 4,407 7,533 10,046 16,490 16,618 -
Tax 1,230 1,162 1,025 -1,718 -1,897 -2,311 -2,393 -
NP -3,996 -6,219 5,432 5,815 8,149 14,179 14,225 -
-
NP to SH -3,996 -6,219 5,432 5,815 8,149 14,179 14,225 -
-
Tax Rate - - -23.26% 22.81% 18.88% 14.01% 14.40% -
Total Cost 14,995 16,944 5,665 5,846 4,183 327 714 656.99%
-
Net Worth 580,722 592,211 579,939 476,872 457,887 454,405 439,725 20.31%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 1,525 1,525 1,525 1,525 - 1,137 -
Div Payout % - 0.00% 28.09% 26.24% 18.72% - 7.99% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 580,722 592,211 579,939 476,872 457,887 454,405 439,725 20.31%
NOSH 66,332 66,332 66,332 66,332 66,332 66,332 66,332 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -36.33% -57.99% 48.95% 49.87% 66.08% 97.75% 95.22% -
ROE -0.69% -1.05% 0.94% 1.22% 1.78% 3.12% 3.23% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.58 16.17 16.73 17.58 18.59 21.87 22.52 -18.41%
EPS -6.02 -9.38 8.19 8.77 12.29 21.38 21.44 -
DPS 0.00 2.30 2.30 2.30 2.30 0.00 1.71 -
NAPS 8.7547 8.9279 8.7429 7.1891 6.9029 6.8504 6.6291 20.31%
Adjusted Per Share Value based on latest NOSH - 66,332
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.82 11.52 11.92 12.53 13.25 15.58 16.05 -18.40%
EPS -4.29 -6.68 5.84 6.25 8.75 15.23 15.28 -
DPS 0.00 1.64 1.64 1.64 1.64 0.00 1.22 -
NAPS 6.2387 6.3621 6.2303 5.123 4.9191 4.8817 4.724 20.31%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.18 3.10 3.12 3.20 3.20 3.75 3.65 -
P/RPS 19.18 19.17 18.65 18.20 17.21 17.15 16.21 11.83%
P/EPS -52.79 -33.06 38.10 36.50 26.05 17.54 17.02 -
EY -1.89 -3.02 2.62 2.74 3.84 5.70 5.88 -
DY 0.00 0.74 0.74 0.72 0.72 0.00 0.47 -
P/NAPS 0.36 0.35 0.36 0.45 0.46 0.55 0.55 -24.55%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 -
Price 3.05 3.07 2.95 3.01 3.23 3.32 3.60 -
P/RPS 18.39 18.99 17.63 17.12 17.37 15.18 15.98 9.78%
P/EPS -50.63 -32.75 36.02 34.34 26.29 15.53 16.79 -
EY -1.98 -3.05 2.78 2.91 3.80 6.44 5.96 -
DY 0.00 0.75 0.78 0.76 0.71 0.00 0.48 -
P/NAPS 0.35 0.34 0.34 0.42 0.47 0.48 0.54 -25.04%

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