[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -122.17%
YoY- -115.58%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 12,265 12,030 13,598 13,648 13,488 12,322 12,826 -2.94%
PBT 8,356 8,597 -2,190 -2,572 21,901 21,853 23,576 -49.94%
Tax -1,757 -1,369 -1,562 -1,672 -2,760 -1,453 -1,402 16.25%
NP 6,599 7,228 -3,752 -4,244 19,141 20,400 22,174 -55.45%
-
NP to SH 6,599 7,228 -3,752 -4,244 19,141 20,400 22,174 -55.45%
-
Tax Rate 21.03% 15.92% - - 12.60% 6.65% 5.95% -
Total Cost 5,666 4,802 17,350 17,892 -5,653 -8,077 -9,348 -
-
Net Worth 367,292 366,578 343,604 346,898 373,697 367,919 376,782 -1.68%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 6,353 - 806 - -
Div Payout % - - - 0.00% - 3.95% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 367,292 366,578 343,604 346,898 373,697 367,919 376,782 -1.68%
NOSH 60,491 60,491 60,516 60,628 60,496 60,498 60,485 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 53.80% 60.08% -27.59% -31.10% 141.91% 165.55% 172.88% -
ROE 1.80% 1.97% -1.09% -1.22% 5.12% 5.54% 5.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.28 19.89 22.47 22.51 22.30 20.37 21.21 -2.94%
EPS 10.91 11.95 -6.20 -7.00 31.64 33.72 36.66 -55.45%
DPS 0.00 0.00 0.00 10.48 0.00 1.33 0.00 -
NAPS 6.0718 6.06 5.6779 5.7217 6.1772 6.0815 6.2293 -1.69%
Adjusted Per Share Value based on latest NOSH - 60,628
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.18 12.92 14.61 14.66 14.49 13.24 13.78 -2.92%
EPS 7.09 7.77 -4.03 -4.56 20.56 21.92 23.82 -55.45%
DPS 0.00 0.00 0.00 6.83 0.00 0.87 0.00 -
NAPS 3.9458 3.9381 3.6913 3.7267 4.0146 3.9526 4.0478 -1.68%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.84 3.05 2.88 2.62 3.08 2.90 3.28 -
P/RPS 14.01 15.34 12.82 11.64 13.81 14.24 15.47 -6.40%
P/EPS 26.03 25.53 -46.45 -37.43 9.73 8.60 8.95 103.88%
EY 3.84 3.92 -2.15 -2.67 10.27 11.63 11.18 -50.98%
DY 0.00 0.00 0.00 4.00 0.00 0.46 0.00 -
P/NAPS 0.47 0.50 0.51 0.46 0.50 0.48 0.53 -7.70%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 -
Price 2.92 2.90 2.94 2.92 2.61 2.90 2.82 -
P/RPS 14.40 14.58 13.08 12.97 11.71 14.24 13.30 5.44%
P/EPS 26.77 24.27 -47.42 -41.71 8.25 8.60 7.69 129.86%
EY 3.74 4.12 -2.11 -2.40 12.12 11.63 13.00 -56.45%
DY 0.00 0.00 0.00 3.59 0.00 0.46 0.00 -
P/NAPS 0.48 0.48 0.52 0.51 0.42 0.48 0.45 4.40%

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