[SBAGAN] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -122.17%
YoY- -115.58%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 11,104 12,836 10,644 13,648 9,416 7,204 15,836 -5.74%
PBT 19,912 20,424 19,688 -2,572 28,100 15,452 -2,172 -
Tax -868 -1,196 -672 -1,672 -864 -372 -1,480 -8.50%
NP 19,044 19,228 19,016 -4,244 27,236 15,080 -3,652 -
-
NP to SH 19,044 19,228 19,016 -4,244 27,236 15,080 -3,652 -
-
Tax Rate 4.36% 5.86% 3.41% - 3.07% 2.41% - -
Total Cost -7,940 -6,392 -8,372 17,892 -17,820 -7,876 19,488 -
-
Net Worth 454,405 411,191 385,343 346,898 357,266 327,530 321,787 5.91%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 4,548 4,548 6,353 - - 8,150 -
Div Payout % - 23.66% 23.92% 0.00% - - 0.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 454,405 411,191 385,343 346,898 357,266 327,530 321,787 5.91%
NOSH 66,332 60,491 60,491 60,628 60,470 60,513 60,463 1.55%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 171.51% 149.80% 178.65% -31.10% 289.25% 209.33% -23.06% -
ROE 4.19% 4.68% 4.93% -1.22% 7.62% 4.60% -1.13% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.74 21.22 17.60 22.51 15.57 11.90 26.19 -7.18%
EPS 28.72 31.80 31.44 -7.00 45.04 24.92 -6.04 -
DPS 0.00 7.52 7.52 10.48 0.00 0.00 13.48 -
NAPS 6.8504 6.7975 6.3702 5.7217 5.9081 5.4125 5.322 4.29%
Adjusted Per Share Value based on latest NOSH - 60,628
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.74 19.35 16.05 20.57 14.19 10.86 23.87 -5.73%
EPS 28.71 28.99 28.67 -6.40 41.06 22.73 -5.51 -
DPS 0.00 6.86 6.86 9.58 0.00 0.00 12.29 -
NAPS 6.8499 6.1985 5.8088 5.2293 5.3856 4.9373 4.8508 5.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.75 3.76 2.81 2.62 2.40 2.48 2.50 -
P/RPS 22.40 17.72 15.97 11.64 15.41 20.83 9.55 15.26%
P/EPS 13.06 11.83 8.94 -37.43 5.33 9.95 -41.39 -
EY 7.66 8.45 11.19 -2.67 18.77 10.05 -2.42 -
DY 0.00 2.00 2.68 4.00 0.00 0.00 5.39 -
P/NAPS 0.55 0.55 0.44 0.46 0.41 0.46 0.47 2.65%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 27/11/08 -
Price 3.32 3.23 2.89 2.92 3.25 2.42 2.28 -
P/RPS 19.83 15.22 16.42 12.97 20.87 20.33 8.71 14.68%
P/EPS 11.56 10.16 9.19 -41.71 7.22 9.71 -37.75 -
EY 8.65 9.84 10.88 -2.40 13.86 10.30 -2.65 -
DY 0.00 2.33 2.60 3.59 0.00 0.00 5.91 -
P/NAPS 0.48 0.48 0.45 0.51 0.55 0.45 0.43 1.84%

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