[SBAGAN] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 0.43%
YoY- -0.95%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 11,258 10,725 14,506 12,329 11,514 14,546 10,579 1.04%
PBT 3,957 -7,381 16,490 6,998 13,921 14,233 17,277 -21.76%
Tax -267 1,162 -2,311 5,298 -1,507 -2,962 -1,583 -25.64%
NP 3,690 -6,219 14,179 12,296 12,414 11,271 15,694 -21.42%
-
NP to SH 3,690 -6,219 14,179 12,296 12,414 11,271 15,694 -21.42%
-
Tax Rate 6.75% - 14.01% -75.71% 10.83% 20.81% 9.16% -
Total Cost 7,568 16,944 327 33 -900 3,275 -5,115 -
-
Net Worth 577,598 592,211 454,405 411,191 385,343 346,898 357,266 8.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 1,525 - 1,137 1,137 2,193 - -
Div Payout % - 0.00% - 9.25% 9.16% 19.46% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 577,598 592,211 454,405 411,191 385,343 346,898 357,266 8.32%
NOSH 66,332 66,332 66,332 60,491 60,491 60,628 60,470 1.55%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 32.78% -57.99% 97.75% 99.73% 107.82% 77.49% 148.35% -
ROE 0.64% -1.05% 3.12% 2.99% 3.22% 3.25% 4.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.97 16.17 21.87 20.38 19.03 23.99 17.49 -0.50%
EPS 5.56 -9.38 21.38 20.33 20.52 18.59 25.95 -22.62%
DPS 0.00 2.30 0.00 1.88 1.88 3.62 0.00 -
NAPS 8.7076 8.9279 6.8504 6.7975 6.3702 5.7217 5.9081 6.67%
Adjusted Per Share Value based on latest NOSH - 60,491
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.97 16.17 21.87 18.59 17.36 21.93 15.95 1.03%
EPS 5.56 -9.37 21.37 18.54 18.71 16.99 23.66 -21.42%
DPS 0.00 2.30 0.00 1.71 1.71 3.31 0.00 -
NAPS 8.707 8.9273 6.8499 6.1985 5.8088 5.2293 5.3856 8.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.10 3.10 3.75 3.76 2.81 2.62 2.40 -
P/RPS 18.27 19.17 17.15 18.45 14.76 10.92 13.72 4.88%
P/EPS 55.73 -33.06 17.54 18.50 13.69 14.09 9.25 34.85%
EY 1.79 -3.02 5.70 5.41 7.30 7.10 10.81 -25.87%
DY 0.00 0.74 0.00 0.50 0.67 1.38 0.00 -
P/NAPS 0.36 0.35 0.55 0.55 0.44 0.46 0.41 -2.14%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 -
Price 2.99 3.07 3.32 3.23 2.89 2.92 3.25 -
P/RPS 17.62 18.99 15.18 15.85 15.18 12.17 18.58 -0.87%
P/EPS 53.75 -32.75 15.53 15.89 14.08 15.71 12.52 27.45%
EY 1.86 -3.05 6.44 6.29 7.10 6.37 7.99 -21.55%
DY 0.00 0.75 0.00 0.58 0.65 1.24 0.00 -
P/NAPS 0.34 0.34 0.48 0.48 0.45 0.51 0.55 -7.69%

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