[SBAGAN] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -1.75%
YoY- 16.19%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 8,936 10,586 11,104 14,939 13,306 15,800 12,836 -21.46%
PBT 4,020 8,660 19,912 16,618 16,133 21,804 20,424 -66.19%
Tax -754 -906 -868 -2,393 -1,654 -1,898 -1,196 -26.49%
NP 3,265 7,754 19,044 14,225 14,478 19,906 19,228 -69.36%
-
NP to SH 3,265 7,754 19,044 14,225 14,478 19,906 19,228 -69.36%
-
Tax Rate 18.76% 10.46% 4.36% 14.40% 10.25% 8.70% 5.86% -
Total Cost 5,670 2,832 -7,940 714 -1,172 -4,106 -6,392 -
-
Net Worth 476,872 457,887 454,405 439,725 414,758 392,432 411,191 10.39%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 3,051 - - - - 4,548 -
Div Payout % - 39.35% - - - - 23.66% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 476,872 457,887 454,405 439,725 414,758 392,432 411,191 10.39%
NOSH 66,332 66,332 66,332 66,332 66,332 66,332 60,491 6.34%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 36.54% 73.25% 171.51% 95.22% 108.81% 125.99% 149.80% -
ROE 0.68% 1.69% 4.19% 3.23% 3.49% 5.07% 4.68% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.47 15.96 16.74 22.52 20.06 24.54 21.22 -26.15%
EPS 4.92 11.68 28.72 22.09 22.72 31.88 31.80 -71.21%
DPS 0.00 4.60 0.00 0.00 0.00 0.00 7.52 -
NAPS 7.1891 6.9029 6.8504 6.6291 6.2527 6.095 6.7975 3.80%
Adjusted Per Share Value based on latest NOSH - 66,332
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.60 11.37 11.93 16.05 14.30 16.97 13.79 -21.46%
EPS 3.51 8.33 20.46 15.28 15.55 21.38 20.66 -69.35%
DPS 0.00 3.28 0.00 0.00 0.00 0.00 4.89 -
NAPS 5.123 4.9191 4.8817 4.724 4.4557 4.2159 4.4174 10.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.20 3.20 3.75 3.65 3.50 3.24 3.76 -
P/RPS 23.75 20.05 22.40 16.21 17.45 13.20 17.72 21.58%
P/EPS 65.01 27.37 13.06 17.02 16.03 10.48 11.83 211.73%
EY 1.54 3.65 7.66 5.88 6.24 9.54 8.45 -67.88%
DY 0.00 1.44 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.45 0.46 0.55 0.55 0.56 0.53 0.55 -12.53%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 -
Price 3.01 3.23 3.32 3.60 3.77 3.50 3.23 -
P/RPS 22.34 20.24 19.83 15.98 18.79 14.26 15.22 29.18%
P/EPS 61.15 27.63 11.56 16.79 17.27 11.32 10.16 231.24%
EY 1.64 3.62 8.65 5.96 5.79 8.83 9.84 -69.74%
DY 0.00 1.42 0.00 0.00 0.00 0.00 2.33 -
P/NAPS 0.42 0.47 0.48 0.54 0.60 0.57 0.48 -8.52%

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