[SBAGAN] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 77.05%
YoY- -193.93%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 10,733 13,269 12,544 8,952 14,444 20,101 13,107 -3.27%
PBT 8,005 11,959 25,086 -3,412 3,329 36,145 19,859 -14.04%
Tax -1,336 -2,697 -2,053 2,158 -1,994 -4,743 -1,126 2.88%
NP 6,669 9,262 23,033 -1,254 1,335 31,402 18,733 -15.80%
-
NP to SH 6,669 9,262 23,033 -1,254 1,335 31,402 18,733 -15.80%
-
Tax Rate 16.69% 22.55% 8.18% - 59.90% 13.12% 5.67% -
Total Cost 4,064 4,007 -10,489 10,206 13,109 -11,301 -5,626 -
-
Net Worth 407,749 366,578 368,122 340,595 276,834 324,695 324,933 3.85%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,137 1,588 605 - - - - -
Div Payout % 17.05% 17.15% 2.63% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 407,749 366,578 368,122 340,595 276,834 324,695 324,933 3.85%
NOSH 60,491 60,491 60,531 60,400 60,479 60,483 60,400 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 62.14% 69.80% 183.62% -14.01% 9.24% 156.22% 142.92% -
ROE 1.64% 2.53% 6.26% -0.37% 0.48% 9.67% 5.77% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 17.74 21.94 20.72 14.82 23.88 33.23 21.70 -3.29%
EPS 11.02 15.31 38.05 -2.08 2.21 51.92 31.01 -15.82%
DPS 1.88 2.62 1.00 0.00 0.00 0.00 0.00 -
NAPS 6.7406 6.06 6.0815 5.639 4.5773 5.3683 5.3797 3.82%
Adjusted Per Share Value based on latest NOSH - 60,400
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 16.18 20.00 18.91 13.49 21.77 30.30 19.76 -3.27%
EPS 10.05 13.96 34.72 -1.89 2.01 47.34 28.24 -15.80%
DPS 1.71 2.39 0.91 0.00 0.00 0.00 0.00 -
NAPS 6.1466 5.526 5.5493 5.1343 4.1731 4.8946 4.8982 3.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.86 3.05 2.90 2.51 2.02 2.74 2.78 -
P/RPS 16.12 13.90 13.99 16.94 8.46 8.24 12.81 3.90%
P/EPS 25.94 19.92 7.62 -120.90 91.51 5.28 8.96 19.36%
EY 3.85 5.02 13.12 -0.83 1.09 18.95 11.16 -16.24%
DY 0.66 0.86 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.48 0.45 0.44 0.51 0.52 -3.49%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 29/05/12 31/05/11 20/05/10 29/05/09 30/05/08 29/05/07 -
Price 3.06 2.90 2.90 2.30 2.40 2.85 2.83 -
P/RPS 17.25 13.22 13.99 15.52 10.05 8.58 13.04 4.76%
P/EPS 27.76 18.94 7.62 -110.78 108.73 5.49 9.12 20.36%
EY 3.60 5.28 13.12 -0.90 0.92 18.22 10.96 -16.92%
DY 0.61 0.90 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.48 0.41 0.52 0.53 0.53 -2.68%

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