[SBAGAN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -46.2%
YoY- 80.61%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 13,488 9,242 6,413 2,354 10,026 6,724 4,682 102.85%
PBT 21,901 16,390 11,788 7,025 14,115 5,419 5,697 146.00%
Tax -2,760 -1,090 -701 -216 -1,460 -497 -322 320.47%
NP 19,141 15,300 11,087 6,809 12,655 4,922 5,375 133.74%
-
NP to SH 19,141 15,300 11,087 6,809 12,655 4,922 5,375 133.74%
-
Tax Rate 12.60% 6.65% 5.95% 3.07% 10.34% 9.17% 5.65% -
Total Cost -5,653 -6,058 -4,674 -4,455 -2,629 1,802 -693 306.78%
-
Net Worth 373,697 367,919 376,782 357,266 347,310 340,972 330,571 8.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 604 - - - - - -
Div Payout % - 3.95% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 373,697 367,919 376,782 357,266 347,310 340,972 330,571 8.54%
NOSH 60,496 60,498 60,485 60,470 60,492 60,466 60,461 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 141.91% 165.55% 172.88% 289.25% 126.22% 73.20% 114.80% -
ROE 5.12% 4.16% 2.94% 1.91% 3.64% 1.44% 1.63% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.30 15.28 10.60 3.89 16.57 11.12 7.74 102.86%
EPS 31.64 25.29 18.33 11.26 20.92 8.14 8.89 133.65%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1772 6.0815 6.2293 5.9081 5.7414 5.639 5.4675 8.50%
Adjusted Per Share Value based on latest NOSH - 60,470
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.49 9.93 6.89 2.53 10.77 7.22 5.03 102.85%
EPS 20.56 16.44 11.91 7.31 13.60 5.29 5.77 133.83%
DPS 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0146 3.9526 4.0478 3.8381 3.7312 3.6631 3.5513 8.54%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.08 2.90 3.28 2.40 2.41 2.51 2.31 -
P/RPS 13.81 18.98 30.94 61.65 14.54 22.57 29.83 -40.23%
P/EPS 9.73 11.47 17.89 21.31 11.52 30.84 25.98 -48.13%
EY 10.27 8.72 5.59 4.69 8.68 3.24 3.85 92.68%
DY 0.00 0.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.53 0.41 0.42 0.45 0.42 12.36%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 -
Price 2.61 2.90 2.82 3.25 2.38 2.30 2.68 -
P/RPS 11.71 18.98 26.60 83.49 14.36 20.68 34.61 -51.54%
P/EPS 8.25 11.47 15.38 28.86 11.38 28.26 30.15 -57.95%
EY 12.12 8.72 6.50 3.46 8.79 3.54 3.32 137.65%
DY 0.00 0.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.45 0.55 0.41 0.41 0.49 -9.79%

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