[SBAGAN] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -8.7%
YoY- -65.52%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 9,988 11,354 10,644 12,265 12,030 13,598 13,648 -18.77%
PBT 8,129 14,128 19,688 8,356 8,597 -2,190 -2,572 -
Tax -808 -882 -672 -1,757 -1,369 -1,562 -1,672 -38.39%
NP 7,321 13,246 19,016 6,599 7,228 -3,752 -4,244 -
-
NP to SH 7,321 13,246 19,016 6,599 7,228 -3,752 -4,244 -
-
Tax Rate 9.94% 6.24% 3.41% 21.03% 15.92% - - -
Total Cost 2,666 -1,892 -8,372 5,666 4,802 17,350 17,892 -71.86%
-
Net Worth 407,749 391,525 385,343 367,292 366,578 343,604 346,898 11.36%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 4,548 - - - 6,353 -
Div Payout % - - 23.92% - - - 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 407,749 391,525 385,343 367,292 366,578 343,604 346,898 11.36%
NOSH 60,491 60,491 60,491 60,491 60,491 60,516 60,628 -0.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 73.30% 116.66% 178.65% 53.80% 60.08% -27.59% -31.10% -
ROE 1.80% 3.38% 4.93% 1.80% 1.97% -1.09% -1.22% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.51 18.77 17.60 20.28 19.89 22.47 22.51 -18.65%
EPS 12.11 21.90 31.44 10.91 11.95 -6.20 -7.00 -
DPS 0.00 0.00 7.52 0.00 0.00 0.00 10.48 -
NAPS 6.7406 6.4724 6.3702 6.0718 6.06 5.6779 5.7217 11.53%
Adjusted Per Share Value based on latest NOSH - 60,491
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.73 12.20 11.43 13.18 12.92 14.61 14.66 -18.76%
EPS 7.87 14.23 20.43 7.09 7.77 -4.03 -4.56 -
DPS 0.00 0.00 4.89 0.00 0.00 0.00 6.83 -
NAPS 4.3804 4.2061 4.1397 3.9458 3.9381 3.6913 3.7267 11.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.86 2.85 2.81 2.84 3.05 2.88 2.62 -
P/RPS 17.32 15.18 15.97 14.01 15.34 12.82 11.64 30.30%
P/EPS 23.63 13.02 8.94 26.03 25.53 -46.45 -37.43 -
EY 4.23 7.68 11.19 3.84 3.92 -2.15 -2.67 -
DY 0.00 0.00 2.68 0.00 0.00 0.00 4.00 -
P/NAPS 0.42 0.44 0.44 0.47 0.50 0.51 0.46 -5.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 -
Price 3.06 2.85 2.89 2.92 2.90 2.94 2.92 -
P/RPS 18.53 15.18 16.42 14.40 14.58 13.08 12.97 26.82%
P/EPS 25.28 13.02 9.19 26.77 24.27 -47.42 -41.71 -
EY 3.96 7.68 10.88 3.74 4.12 -2.11 -2.40 -
DY 0.00 0.00 2.60 0.00 0.00 0.00 3.59 -
P/NAPS 0.45 0.44 0.45 0.48 0.48 0.52 0.51 -7.99%

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