[SBAGAN] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 37.34%
YoY- -135.25%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,143 13,874 11,757 8,569 17,059 18,701 12,180 -1.47%
PBT 16,515 9,018 20,206 -7,725 18,003 26,982 21,791 -4.51%
Tax -1,417 -2,840 -1,839 2,261 -2,503 -4,478 -909 7.67%
NP 15,098 6,178 18,367 -5,464 15,500 22,504 20,882 -5.25%
-
NP to SH 15,098 6,178 18,367 -5,464 15,500 22,504 20,882 -5.25%
-
Tax Rate 8.58% 31.49% 9.10% - 13.90% 16.60% 4.17% -
Total Cost -3,955 7,696 -6,610 14,033 1,559 -3,803 -8,702 -12.30%
-
Net Worth 391,525 342,776 376,929 331,144 282,847 335,332 316,647 3.59%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,137 2,193 - - - - - -
Div Payout % 7.53% 35.51% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 391,525 342,776 376,929 331,144 282,847 335,332 316,647 3.59%
NOSH 60,491 60,370 60,509 60,566 60,476 60,485 60,464 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 135.49% 44.53% 156.22% -63.76% 90.86% 120.34% 171.44% -
ROE 3.86% 1.80% 4.87% -1.65% 5.48% 6.71% 6.59% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.42 22.98 19.43 14.15 28.21 30.92 20.14 -1.47%
EPS 24.96 10.23 30.35 -9.02 25.63 37.21 34.54 -5.26%
DPS 1.88 3.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4724 5.6779 6.2293 5.4675 4.677 5.544 5.2369 3.59%
Adjusted Per Share Value based on latest NOSH - 60,566
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.80 20.91 17.72 12.92 25.72 28.19 18.36 -1.46%
EPS 22.76 9.31 27.69 -8.24 23.37 33.92 31.48 -5.25%
DPS 1.71 3.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.902 5.1672 5.682 4.9918 4.2638 5.055 4.7733 3.59%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.85 2.88 3.28 2.31 2.14 3.02 2.66 -
P/RPS 15.47 12.53 16.88 16.33 7.59 9.77 13.20 2.67%
P/EPS 11.42 28.14 10.81 -25.61 8.35 8.12 7.70 6.78%
EY 8.76 3.55 9.25 -3.91 11.98 12.32 12.98 -6.33%
DY 0.66 1.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.53 0.42 0.46 0.54 0.51 -2.42%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 22/02/10 25/02/09 22/02/08 23/02/07 -
Price 2.85 2.94 2.82 2.68 2.23 2.86 3.14 -
P/RPS 15.47 12.79 14.51 18.94 7.91 9.25 15.59 -0.12%
P/EPS 11.42 28.73 9.29 -29.71 8.70 7.69 9.09 3.87%
EY 8.76 3.48 10.76 -3.37 11.49 13.01 11.00 -3.72%
DY 0.66 1.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.45 0.49 0.48 0.52 0.60 -5.03%

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