[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
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 14,939 11,781 12,265 13,488 10,026 10,883 20,694 -5.28%
PBT 16,618 6,814 8,356 21,901 14,115 -15,509 34,669 -11.52%
Tax -2,393 5,429 -1,757 -2,760 -1,460 2,106 -3,429 -5.81%
NP 14,225 12,243 6,599 19,141 12,655 -13,403 31,240 -12.28%
-
NP to SH 14,225 12,243 6,599 19,141 12,655 -13,403 31,240 -12.28%
-
Tax Rate 14.40% -79.67% 21.03% 12.60% 10.34% - 9.89% -
Total Cost 714 -462 5,666 -5,653 -2,629 24,286 -10,546 -
-
Net Worth 439,725 392,590 367,292 373,647 347,404 298,583 302,406 6.43%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,137 1,137 1,588 605 - 2,037 1,101 0.53%
Div Payout % 7.99% 9.29% 24.07% 3.16% - 0.00% 3.52% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 439,725 392,590 367,292 373,647 347,404 298,583 302,406 6.43%
NOSH 66,332 60,491 60,491 60,488 60,508 60,489 60,481 1.55%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 95.22% 103.92% 53.80% 141.91% 126.22% -123.16% 150.96% -
ROE 3.23% 3.12% 1.80% 5.12% 3.64% -4.49% 10.33% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 22.52 19.48 20.28 22.30 16.57 17.99 34.22 -6.73%
EPS 21.44 20.24 10.91 31.64 20.91 -22.16 51.65 -13.62%
DPS 1.71 1.88 2.62 1.00 0.00 3.37 1.82 -1.03%
NAPS 6.6291 6.49 6.0718 6.1772 5.7414 4.9361 5.00 4.81%
Adjusted Per Share Value based on latest NOSH - 60,488
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.05 12.66 13.18 14.49 10.77 11.69 22.23 -5.28%
EPS 15.28 13.15 7.09 20.56 13.60 -14.40 33.56 -12.28%
DPS 1.22 1.22 1.71 0.65 0.00 2.19 1.18 0.55%
NAPS 4.724 4.2176 3.9458 4.0141 3.7322 3.2077 3.2487 6.43%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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%
P/EPS 17.02 15.07 26.03 9.73 11.52 -10.52 5.52 20.63%
EY 5.88 6.64 3.84 10.27 8.68 -9.51 18.12 -17.09%
DY 0.47 0.62 0.92 0.32 0.00 1.45 0.64 -5.01%
P/NAPS 0.55 0.47 0.47 0.50 0.42 0.47 0.57 -0.59%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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%
P/EPS 16.79 14.92 26.77 8.25 11.38 -11.60 4.99 22.40%
EY 5.96 6.70 3.74 12.12 8.79 -8.62 20.02 -18.27%
DY 0.48 0.62 0.90 0.38 0.00 1.31 0.71 -6.31%
P/NAPS 0.54 0.47 0.48 0.42 0.41 0.52 0.52 0.63%

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