[SBAGAN] QoQ 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- -11.95%
YoY- 80.61%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,246 2,829 4,059 2,354 3,302 2,042 2,881 29.59%
PBT 5,511 4,602 4,763 7,025 8,696 -278 1,834 108.65%
Tax -1,670 -389 -485 -216 -963 -175 -229 277.42%
NP 3,841 4,213 4,278 6,809 7,733 -453 1,605 79.20%
-
NP to SH 3,841 4,213 4,278 6,809 7,733 -453 1,605 79.20%
-
Tax Rate 30.30% 8.45% 10.18% 3.07% 11.07% - 12.49% -
Total Cost 405 -1,384 -219 -4,455 -4,431 2,495 1,276 -53.56%
-
Net Worth 373,647 368,122 376,929 357,266 347,404 340,595 331,144 8.40%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 605 - - - - - -
Div Payout % - 14.37% - - - - - -
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 373,647 368,122 376,929 357,266 347,404 340,595 331,144 8.40%
NOSH 60,488 60,531 60,509 60,470 60,508 60,400 60,566 -0.08%
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 90.46% 148.92% 105.40% 289.25% 234.19% -22.18% 55.71% -
ROE 1.03% 1.14% 1.13% 1.91% 2.23% -0.13% 0.48% -
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 7.02 4.67 6.71 3.89 5.46 3.38 4.76 29.65%
EPS 6.35 6.96 7.07 11.26 12.78 -0.75 2.65 79.35%
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 4.56 3.04 4.36 2.53 3.55 2.19 3.10 29.43%
EPS 4.13 4.53 4.60 7.31 8.31 -0.49 1.72 79.60%
DPS 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0141 3.9547 4.0493 3.8381 3.7322 3.659 3.5575 8.40%
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 43.88 62.05 48.90 61.65 44.16 74.24 48.56 -6.55%
P/EPS 48.50 41.67 46.39 21.31 18.86 -334.67 87.17 -32.42%
EY 2.06 2.40 2.16 4.69 5.30 -0.30 1.15 47.65%
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 37.18 62.05 42.04 83.49 43.61 68.03 56.34 -24.25%
P/EPS 41.10 41.67 39.89 28.86 18.62 -306.67 101.13 -45.22%
EY 2.43 2.40 2.51 3.46 5.37 -0.33 0.99 82.26%
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