[SBAGAN] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 34.94%
YoY- -137.1%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 10,026 8,952 8,569 8,725 10,883 14,444 17,059 -29.90%
PBT 14,115 -3,412 -7,725 -11,103 -15,509 3,329 18,003 -15.01%
Tax -1,460 2,158 2,261 2,383 2,106 -1,994 -2,503 -30.25%
NP 12,655 -1,254 -5,464 -8,720 -13,403 1,335 15,500 -12.67%
-
NP to SH 12,655 -1,254 -5,464 -8,720 -13,403 1,335 15,500 -12.67%
-
Tax Rate 10.34% - - - - 59.90% 13.90% -
Total Cost -2,629 10,206 14,033 17,445 24,286 13,109 1,559 -
-
Net Worth 347,404 340,595 331,144 327,530 298,583 276,834 282,847 14.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - 2,037 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 347,404 340,595 331,144 327,530 298,583 276,834 282,847 14.73%
NOSH 60,508 60,400 60,566 60,513 60,489 60,479 60,476 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 126.22% -14.01% -63.76% -99.94% -123.16% 9.24% 90.86% -
ROE 3.64% -0.37% -1.65% -2.66% -4.49% 0.48% 5.48% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.57 14.82 14.15 14.42 17.99 23.88 28.21 -29.93%
EPS 20.91 -2.08 -9.02 -14.41 -22.16 2.21 25.63 -12.72%
DPS 0.00 0.00 0.00 0.00 3.37 0.00 0.00 -
NAPS 5.7414 5.639 5.4675 5.4125 4.9361 4.5773 4.677 14.69%
Adjusted Per Share Value based on latest NOSH - 60,513
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.77 9.62 9.21 9.37 11.69 15.52 18.33 -29.91%
EPS 13.60 -1.35 -5.87 -9.37 -14.40 1.43 16.65 -12.65%
DPS 0.00 0.00 0.00 0.00 2.19 0.00 0.00 -
NAPS 3.7322 3.659 3.5575 3.5186 3.2077 2.974 3.0386 14.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.41 2.51 2.31 2.48 2.33 2.02 2.14 -
P/RPS 14.54 16.94 16.33 17.20 12.95 8.46 7.59 54.43%
P/EPS 11.52 -120.90 -25.61 -17.21 -10.52 91.51 8.35 24.00%
EY 8.68 -0.83 -3.91 -5.81 -9.51 1.09 11.98 -19.37%
DY 0.00 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 0.42 0.45 0.42 0.46 0.47 0.44 0.46 -5.90%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 -
Price 2.38 2.30 2.68 2.42 2.57 2.40 2.23 -
P/RPS 14.36 15.52 18.94 16.78 14.28 10.05 7.91 48.97%
P/EPS 11.38 -110.78 -29.71 -16.79 -11.60 108.73 8.70 19.66%
EY 8.79 -0.90 -3.37 -5.95 -8.62 0.92 11.49 -16.39%
DY 0.00 0.00 0.00 0.00 1.31 0.00 0.00 -
P/NAPS 0.41 0.41 0.49 0.45 0.52 0.52 0.48 -10.00%

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