[SBAGAN] YoY TTM Result on 30-Jun-2011 [#4]

Stock

[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD

Announcement Date

25-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- -16.9%

YoY- 51.25%

Quarter Report

SBG Jun 11 Qtr Rpt-Bursa.pdf

Latest QR

Upcoming QR

SBAGAN's Result

SBAGAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	14,939	11,781	12,265	13,488	10,026	10,883	20,694	-5.28%
YoY %	26.81%	-3.95%	-9.07%	34.53%	-7.87%	-47.41%	-	-
Horiz. %	72.19%	56.93%	59.27%	65.18%	48.45%	52.59%	100.00%	-
PBT	16,618	6,814	8,356	21,901	14,115	-15,509	34,669	-11.52%
YoY %	143.88%	-18.45%	-61.85%	55.16%	191.01%	-144.73%	-	-
Horiz. %	47.93%	19.65%	24.10%	63.17%	40.71%	-44.73%	100.00%	-
Tax	-2,393	5,429	-1,757	-2,760	-1,460	2,106	-3,429	-5.81%
YoY %	-144.08%	408.99%	36.34%	-89.04%	-169.33%	161.42%	-	-
Horiz. %	69.79%	-158.33%	51.24%	80.49%	42.58%	-61.42%	100.00%	-
NP	14,225	12,243	6,599	19,141	12,655	-13,403	31,240	-12.28%
YoY %	16.19%	85.53%	-65.52%	51.25%	194.42%	-142.90%	-	-
Horiz. %	45.53%	39.19%	21.12%	61.27%	40.51%	-42.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,225	12,243	6,599	19,141	12,655	-13,403	31,240	-12.28%
YoY %	16.19%	85.53%	-65.52%	51.25%	194.42%	-142.90%	-	-
Horiz. %	45.53%	39.19%	21.12%	61.27%	40.51%	-42.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.40%	-79.67%	21.03%	12.60%	10.34%	-	9.89%	-
YoY %	118.07%	-478.84%	66.90%	21.86%	0.00%	-	-	-
Horiz. %	145.60%	-805.56%	212.64%	127.40%	104.55%	-	100.00%	-
Total Cost	714	-462	5,666	-5,653	-2,629	24,286	-10,546	-
YoY %	254.55%	-108.15%	200.23%	-115.02%	-110.83%	330.29%	-	-
Horiz. %	-6.77%	4.38%	-53.73%	53.60%	24.93%	-230.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,725	392,590	367,292	373,647	347,404	298,583	302,406	6.43%
YoY %	12.01%	6.89%	-1.70%	7.55%	16.35%	-1.26%	-	-
Horiz. %	145.41%	129.82%	121.46%	123.56%	114.88%	98.74%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	1,137	1,137	1,588	605	-	2,037	1,101	0.53%
YoY %	0.00%	-28.40%	162.48%	0.00%	-	85.01%	-	-
Horiz. %	103.27%	103.27%	144.23%	54.95%	-	185.01%	100.00%	-
Div Payout %	7.99%	9.29%	24.07%	3.16%	-	0.00%	3.52%	-
YoY %	-13.99%	-61.40%	661.71%	0.00%	-	0.00%	-	-
Horiz. %	226.99%	263.92%	683.81%	89.77%	-	0.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	439,725	392,590	367,292	373,647	347,404	298,583	302,406	6.43%
YoY %	12.01%	6.89%	-1.70%	7.55%	16.35%	-1.26%	-	-
Horiz. %	145.41%	129.82%	121.46%	123.56%	114.88%	98.74%	100.00%	-
NOSH	66,332	60,491	60,491	60,488	60,508	60,489	60,481	1.55%
YoY %	9.66%	0.00%	0.00%	-0.03%	0.03%	0.01%	-	-
Horiz. %	109.67%	100.02%	100.02%	100.01%	100.04%	100.01%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	95.22%	103.92%	53.80%	141.91%	126.22%	-123.16%	150.96%	-
YoY %	-8.37%	93.16%	-62.09%	12.43%	202.48%	-181.58%	-	-
Horiz. %	63.08%	68.84%	35.64%	94.01%	83.61%	-81.58%	100.00%	-
ROE	3.23%	3.12%	1.80%	5.12%	3.64%	-4.49%	10.33%	-
YoY %	3.53%	73.33%	-64.84%	40.66%	181.07%	-143.47%	-	-
Horiz. %	31.27%	30.20%	17.42%	49.56%	35.24%	-43.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	22.52	19.48	20.28	22.30	16.57	17.99	34.22	-6.73%
YoY %	15.61%	-3.94%	-9.06%	34.58%	-7.89%	-47.43%	-	-
Horiz. %	65.81%	56.93%	59.26%	65.17%	48.42%	52.57%	100.00%	-
EPS	21.44	20.24	10.91	31.64	20.91	-22.16	51.65	-13.62%
YoY %	5.93%	85.52%	-65.52%	51.32%	194.36%	-142.90%	-	-
Horiz. %	41.51%	39.19%	21.12%	61.26%	40.48%	-42.90%	100.00%	-
DPS	1.71	1.88	2.62	1.00	0.00	3.37	1.82	-1.03%
YoY %	-9.04%	-28.24%	162.00%	0.00%	0.00%	85.16%	-	-
Horiz. %	93.96%	103.30%	143.96%	54.95%	0.00%	185.16%	100.00%	-
NAPS	6.6291	6.49	6.0718	6.1772	5.7414	4.9361	5.00	4.81%
YoY %	2.14%	6.89%	-1.71%	7.59%	16.31%	-1.28%	-	-
Horiz. %	132.58%	129.80%	121.44%	123.54%	114.83%	98.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 60,488
RPS	16.05	12.66	13.18	14.49	10.77	11.69	22.23	-5.28%
YoY %	26.78%	-3.95%	-9.04%	34.54%	-7.87%	-47.41%	-	-
Horiz. %	72.20%	56.95%	59.29%	65.18%	48.45%	52.59%	100.00%	-
EPS	15.28	13.15	7.09	20.56	13.60	-14.40	33.56	-12.28%
YoY %	16.20%	85.47%	-65.52%	51.18%	194.44%	-142.91%	-	-
Horiz. %	45.53%	39.18%	21.13%	61.26%	40.52%	-42.91%	100.00%	-
DPS	1.22	1.22	1.71	0.65	0.00	2.19	1.18	0.55%
YoY %	0.00%	-28.65%	163.08%	0.00%	0.00%	85.59%	-	-
Horiz. %	103.39%	103.39%	144.92%	55.08%	0.00%	185.59%	100.00%	-
NAPS	4.724	4.2176	3.9458	4.0141	3.7322	3.2077	3.2487	6.43%
YoY %	12.01%	6.89%	-1.70%	7.55%	16.35%	-1.26%	-	-
Horiz. %	145.41%	129.82%	121.46%	123.56%	114.88%	98.74%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	3.65	3.05	2.84	3.08	2.41	2.33	2.85	-
P/RPS	16.21	15.66	14.01	13.81	14.54	12.95	8.33	11.72%
YoY %	3.51%	11.78%	1.45%	-5.02%	12.28%	55.46%	-	-
Horiz. %	194.60%	188.00%	168.19%	165.79%	174.55%	155.46%	100.00%	-
P/EPS	17.02	15.07	26.03	9.73	11.52	-10.52	5.52	20.63%
YoY %	12.94%	-42.11%	167.52%	-15.54%	209.51%	-290.58%	-	-
Horiz. %	308.33%	273.01%	471.56%	176.27%	208.70%	-190.58%	100.00%	-
EY	5.88	6.64	3.84	10.27	8.68	-9.51	18.12	-17.09%
YoY %	-11.45%	72.92%	-62.61%	18.32%	191.27%	-152.48%	-	-
Horiz. %	32.45%	36.64%	21.19%	56.68%	47.90%	-52.48%	100.00%	-
DY	0.47	0.62	0.92	0.32	0.00	1.45	0.64	-5.01%
YoY %	-24.19%	-32.61%	187.50%	0.00%	0.00%	126.56%	-	-
Horiz. %	73.44%	96.88%	143.75%	50.00%	0.00%	226.56%	100.00%	-
P/NAPS	0.55	0.47	0.47	0.50	0.42	0.47	0.57	-0.59%
YoY %	17.02%	0.00%	-6.00%	19.05%	-10.64%	-17.54%	-	-
Horiz. %	96.49%	82.46%	82.46%	87.72%	73.68%	82.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	30/08/13	28/08/12	25/08/11	27/08/10	28/08/09	29/08/08	-
Price	3.60	3.02	2.92	2.61	2.38	2.57	2.58	-
P/RPS	15.98	15.51	14.40	11.70	14.36	14.28	7.54	13.32%
YoY %	3.03%	7.71%	23.08%	-18.52%	0.56%	89.39%	-	-
Horiz. %	211.94%	205.70%	190.98%	155.17%	190.45%	189.39%	100.00%	-
P/EPS	16.79	14.92	26.77	8.25	11.38	-11.60	4.99	22.40%
YoY %	12.53%	-44.27%	224.48%	-27.50%	198.10%	-332.46%	-	-
Horiz. %	336.47%	299.00%	536.47%	165.33%	228.06%	-232.46%	100.00%	-
EY	5.96	6.70	3.74	12.12	8.79	-8.62	20.02	-18.27%
YoY %	-11.04%	79.14%	-69.14%	37.88%	201.97%	-143.06%	-	-
Horiz. %	29.77%	33.47%	18.68%	60.54%	43.91%	-43.06%	100.00%	-
DY	0.48	0.62	0.90	0.38	0.00	1.31	0.71	-6.31%
YoY %	-22.58%	-31.11%	136.84%	0.00%	0.00%	84.51%	-	-
Horiz. %	67.61%	87.32%	126.76%	53.52%	0.00%	184.51%	100.00%	-
P/NAPS	0.54	0.47	0.48	0.42	0.41	0.52	0.52	0.63%
YoY %	14.89%	-2.08%	14.29%	2.44%	-21.15%	0.00%	-	-
Horiz. %	103.85%	90.38%	92.31%	80.77%	78.85%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos