[SBAGAN] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 34.94%
YoY- -137.1%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,514 14,546 10,579 8,725 19,505 17,104 11,523 -0.01%
PBT 13,921 14,233 17,277 -11,103 26,576 25,634 17,721 -3.93%
Tax -1,507 -2,962 -1,583 2,383 -3,074 -4,015 -1,174 4.24%
NP 12,414 11,271 15,694 -8,720 23,502 21,619 16,547 -4.67%
-
NP to SH 12,414 11,271 15,694 -8,720 23,502 21,619 16,547 -4.67%
-
Tax Rate 10.83% 20.81% 9.16% - 11.57% 15.66% 6.62% -
Total Cost -900 3,275 -5,115 17,445 -3,997 -4,515 -5,024 -24.89%
-
Net Worth 385,343 346,898 357,266 327,530 321,787 342,647 312,389 3.55%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,137 2,193 - - - - - -
Div Payout % 9.16% 19.46% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 385,343 346,898 357,266 327,530 321,787 342,647 312,389 3.55%
NOSH 60,491 60,628 60,470 60,513 60,463 60,505 60,500 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 107.82% 77.49% 148.35% -99.94% 120.49% 126.40% 143.60% -
ROE 3.22% 3.25% 4.39% -2.66% 7.30% 6.31% 5.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.03 23.99 17.49 14.42 32.26 28.27 19.05 -0.01%
EPS 20.52 18.59 25.95 -14.41 38.87 35.73 27.35 -4.67%
DPS 1.88 3.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3702 5.7217 5.9081 5.4125 5.322 5.6631 5.1634 3.55%
Adjusted Per Share Value based on latest NOSH - 60,513
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.37 15.63 11.36 9.37 20.95 18.37 12.38 -0.01%
EPS 13.34 12.11 16.86 -9.37 25.25 23.23 17.78 -4.67%
DPS 1.22 2.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1397 3.7267 3.8381 3.5186 3.457 3.6811 3.356 3.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.81 2.62 2.40 2.48 2.50 2.79 2.56 -
P/RPS 14.76 10.92 13.72 17.20 7.75 9.87 13.44 1.57%
P/EPS 13.69 14.09 9.25 -17.21 6.43 7.81 9.36 6.53%
EY 7.30 7.10 10.81 -5.81 15.55 12.81 10.68 -6.13%
DY 0.67 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.41 0.46 0.47 0.49 0.50 -2.10%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 24/11/11 30/11/10 24/11/09 27/11/08 21/11/07 29/11/06 -
Price 2.89 2.92 3.25 2.42 2.28 2.88 2.69 -
P/RPS 15.18 12.17 18.58 16.78 7.07 10.19 14.12 1.21%
P/EPS 14.08 15.71 12.52 -16.79 5.87 8.06 9.84 6.14%
EY 7.10 6.37 7.99 -5.95 17.05 12.41 10.17 -5.80%
DY 0.65 1.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.55 0.45 0.43 0.51 0.52 -2.37%

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