[SBAGAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 292.64%
YoY- -64.57%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,354 10,644 12,265 12,030 13,598 13,648 13,488 -10.80%
PBT 14,128 19,688 8,356 8,597 -2,190 -2,572 21,901 -25.24%
Tax -882 -672 -1,757 -1,369 -1,562 -1,672 -2,760 -53.09%
NP 13,246 19,016 6,599 7,228 -3,752 -4,244 19,141 -21.67%
-
NP to SH 13,246 19,016 6,599 7,228 -3,752 -4,244 19,141 -21.67%
-
Tax Rate 6.24% 3.41% 21.03% 15.92% - - 12.60% -
Total Cost -1,892 -8,372 5,666 4,802 17,350 17,892 -5,653 -51.63%
-
Net Worth 391,525 385,343 367,292 366,578 343,604 346,898 373,697 3.14%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 4,548 - - - 6,353 - -
Div Payout % - 23.92% - - - 0.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 391,525 385,343 367,292 366,578 343,604 346,898 373,697 3.14%
NOSH 60,491 60,491 60,491 60,491 60,516 60,628 60,496 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 116.66% 178.65% 53.80% 60.08% -27.59% -31.10% 141.91% -
ROE 3.38% 4.93% 1.80% 1.97% -1.09% -1.22% 5.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.77 17.60 20.28 19.89 22.47 22.51 22.30 -10.80%
EPS 21.90 31.44 10.91 11.95 -6.20 -7.00 31.64 -21.66%
DPS 0.00 7.52 0.00 0.00 0.00 10.48 0.00 -
NAPS 6.4724 6.3702 6.0718 6.06 5.6779 5.7217 6.1772 3.14%
Adjusted Per Share Value based on latest NOSH - 60,491
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.20 11.43 13.18 12.92 14.61 14.66 14.49 -10.78%
EPS 14.23 20.43 7.09 7.77 -4.03 -4.56 20.56 -21.66%
DPS 0.00 4.89 0.00 0.00 0.00 6.83 0.00 -
NAPS 4.2061 4.1397 3.9458 3.9381 3.6913 3.7267 4.0146 3.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.85 2.81 2.84 3.05 2.88 2.62 3.08 -
P/RPS 15.18 15.97 14.01 15.34 12.82 11.64 13.81 6.47%
P/EPS 13.02 8.94 26.03 25.53 -46.45 -37.43 9.73 21.32%
EY 7.68 11.19 3.84 3.92 -2.15 -2.67 10.27 -17.54%
DY 0.00 2.68 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.44 0.44 0.47 0.50 0.51 0.46 0.50 -8.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 -
Price 2.85 2.89 2.92 2.90 2.94 2.92 2.61 -
P/RPS 15.18 16.42 14.40 14.58 13.08 12.97 11.71 18.79%
P/EPS 13.02 9.19 26.77 24.27 -47.42 -41.71 8.25 35.36%
EY 7.68 10.88 3.74 4.12 -2.11 -2.40 12.12 -26.12%
DY 0.00 2.60 0.00 0.00 0.00 3.59 0.00 -
P/NAPS 0.44 0.45 0.48 0.48 0.52 0.51 0.42 3.13%

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