[SBAGAN] YoY Annualized Quarter 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- -8.0%
YoY- 210.85%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 13,306 9,988 12,030 12,322 8,965 11,540 19,873 -6.46%
PBT 16,133 8,129 8,597 21,853 7,225 -8,904 32,882 -11.18%
Tax -1,654 -808 -1,369 -1,453 -662 -732 -2,645 -7.52%
NP 14,478 7,321 7,228 20,400 6,562 -9,636 30,237 -11.54%
-
NP to SH 14,478 7,321 7,228 20,400 6,562 -9,636 30,237 -11.54%
-
Tax Rate 10.25% 9.94% 15.92% 6.65% 9.16% - 8.04% -
Total Cost -1,172 2,666 4,802 -8,077 2,402 21,176 -10,364 -30.44%
-
Net Worth 414,758 407,749 366,578 367,919 340,972 276,821 324,732 4.16%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 806 - - - -
Div Payout % - - - 3.95% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 414,758 407,749 366,578 367,919 340,972 276,821 324,732 4.16%
NOSH 66,332 60,491 60,491 60,498 60,466 60,476 60,490 1.54%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 108.81% 73.30% 60.08% 165.55% 73.20% -83.50% 152.15% -
ROE 3.49% 1.80% 1.97% 5.54% 1.92% -3.48% 9.31% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 20.06 16.51 19.89 20.37 14.83 19.08 32.85 -7.88%
EPS 22.72 12.11 11.95 33.72 10.85 -15.93 49.99 -12.31%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 6.2527 6.7406 6.06 6.0815 5.639 4.5773 5.3683 2.57%
Adjusted Per Share Value based on latest NOSH - 60,531
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 20.06 15.06 18.14 18.58 13.51 17.40 29.96 -6.46%
EPS 21.83 11.04 10.90 30.75 9.89 -14.53 45.58 -11.54%
DPS 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
NAPS 6.2523 6.1466 5.526 5.5462 5.14 4.1729 4.8952 4.16%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.50 2.86 3.05 2.90 2.51 2.02 2.74 -
P/RPS 17.45 17.32 15.34 14.24 16.93 10.59 8.34 13.08%
P/EPS 16.03 23.63 25.53 8.60 23.13 -12.68 5.48 19.57%
EY 6.24 4.23 3.92 11.63 4.32 -7.89 18.24 -16.36%
DY 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.50 0.48 0.45 0.44 0.51 1.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 30/05/13 29/05/12 31/05/11 20/05/10 29/05/09 30/05/08 -
Price 3.77 3.06 2.90 2.90 2.30 2.40 2.85 -
P/RPS 18.79 18.53 14.58 14.24 15.51 12.58 8.67 13.75%
P/EPS 17.27 25.28 24.27 8.60 21.19 -15.06 5.70 20.28%
EY 5.79 3.96 4.12 11.63 4.72 -6.64 17.54 -16.85%
DY 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 0.60 0.45 0.48 0.48 0.41 0.52 0.53 2.08%

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