[SBAGAN] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -41.12%
YoY- -28.18%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 14,506 12,329 11,514 14,546 10,579 8,725 19,505 -4.81%
PBT 16,490 6,998 13,921 14,233 17,277 -11,103 26,576 -7.64%
Tax -2,311 5,298 -1,507 -2,962 -1,583 2,383 -3,074 -4.64%
NP 14,179 12,296 12,414 11,271 15,694 -8,720 23,502 -8.07%
-
NP to SH 14,179 12,296 12,414 11,271 15,694 -8,720 23,502 -8.07%
-
Tax Rate 14.01% -75.71% 10.83% 20.81% 9.16% - 11.57% -
Total Cost 327 33 -900 3,275 -5,115 17,445 -3,997 -
-
Net Worth 454,405 411,191 385,343 346,898 357,266 327,530 321,787 5.91%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 1,137 1,137 2,193 - - - -
Div Payout % - 9.25% 9.16% 19.46% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 454,405 411,191 385,343 346,898 357,266 327,530 321,787 5.91%
NOSH 66,332 60,491 60,491 60,628 60,470 60,513 60,463 1.55%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 97.75% 99.73% 107.82% 77.49% 148.35% -99.94% 120.49% -
ROE 3.12% 2.99% 3.22% 3.25% 4.39% -2.66% 7.30% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.87 20.38 19.03 23.99 17.49 14.42 32.26 -6.27%
EPS 21.38 20.33 20.52 18.59 25.95 -14.41 38.87 -9.47%
DPS 0.00 1.88 1.88 3.62 0.00 0.00 0.00 -
NAPS 6.8504 6.7975 6.3702 5.7217 5.9081 5.4125 5.322 4.29%
Adjusted Per Share Value based on latest NOSH - 60,628
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.87 18.59 17.36 21.93 15.95 13.15 29.40 -4.80%
EPS 21.37 18.54 18.71 16.99 23.66 -13.14 35.43 -8.07%
DPS 0.00 1.71 1.71 3.31 0.00 0.00 0.00 -
NAPS 6.8499 6.1985 5.8088 5.2293 5.3856 4.9373 4.8508 5.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.75 3.76 2.81 2.62 2.40 2.48 2.50 -
P/RPS 17.15 18.45 14.76 10.92 13.72 17.20 7.75 14.14%
P/EPS 17.54 18.50 13.69 14.09 9.25 -17.21 6.43 18.19%
EY 5.70 5.41 7.30 7.10 10.81 -5.81 15.55 -15.39%
DY 0.00 0.50 0.67 1.38 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.44 0.46 0.41 0.46 0.47 2.65%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 27/11/08 -
Price 3.32 3.23 2.89 2.92 3.25 2.42 2.28 -
P/RPS 15.18 15.85 15.18 12.17 18.58 16.78 7.07 13.57%
P/EPS 15.53 15.89 14.08 15.71 12.52 -16.79 5.87 17.59%
EY 6.44 6.29 7.10 6.37 7.99 -5.95 17.05 -14.97%
DY 0.00 0.58 0.65 1.24 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.45 0.51 0.55 0.45 0.43 1.84%

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