[SBAGAN] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -18.59%
YoY- 106.27%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 15,800 11,354 13,598 12,826 9,364 13,992 21,262 -4.82%
PBT 21,804 14,128 -2,190 23,576 11,394 -4,174 29,158 -4.72%
Tax -1,898 -882 -1,562 -1,402 -644 -954 -2,806 -6.30%
NP 19,906 13,246 -3,752 22,174 10,750 -5,128 26,352 -4.56%
-
NP to SH 19,906 13,246 -3,752 22,174 10,750 -5,128 26,352 -4.56%
-
Tax Rate 8.70% 6.24% - 5.95% 5.65% - 9.62% -
Total Cost -4,106 -1,892 17,350 -9,348 -1,386 19,120 -5,090 -3.51%
-
Net Worth 392,432 391,525 343,604 376,782 330,571 282,826 335,389 2.64%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 392,432 391,525 343,604 376,782 330,571 282,826 335,389 2.64%
NOSH 66,332 60,491 60,516 60,485 60,461 60,471 60,495 1.54%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 125.99% 116.66% -27.59% 172.88% 114.80% -36.65% 123.94% -
ROE 5.07% 3.38% -1.09% 5.89% 3.25% -1.81% 7.86% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.54 18.77 22.47 21.21 15.49 23.14 35.15 -5.80%
EPS 31.88 21.90 -6.20 36.66 17.78 -8.48 43.56 -5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.095 6.4724 5.6779 6.2293 5.4675 4.677 5.544 1.59%
Adjusted Per Share Value based on latest NOSH - 60,509
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.82 17.12 20.50 19.33 14.12 21.09 32.05 -4.82%
EPS 30.01 19.97 -5.66 33.43 16.21 -7.73 39.72 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9157 5.902 5.1797 5.6798 4.9832 4.2635 5.0558 2.65%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.24 2.85 2.88 3.28 2.31 2.14 3.02 -
P/RPS 13.20 15.18 12.82 15.47 14.92 9.25 8.59 7.41%
P/EPS 10.48 13.02 -46.45 8.95 12.99 -25.24 6.93 7.12%
EY 9.54 7.68 -2.15 11.18 7.70 -3.96 14.42 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.44 0.51 0.53 0.42 0.46 0.54 -0.31%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 28/02/11 22/02/10 25/02/09 22/02/08 -
Price 3.50 2.85 2.94 2.82 2.68 2.23 2.86 -
P/RPS 14.26 15.18 13.08 13.30 17.30 9.64 8.14 9.78%
P/EPS 11.32 13.02 -47.42 7.69 15.07 -26.30 6.57 9.48%
EY 8.83 7.68 -2.11 13.00 6.63 -3.80 15.23 -8.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.52 0.45 0.49 0.48 0.52 1.54%

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