[SBAGAN] QoQ TTM 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- 24.01%
YoY- 279.98%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM 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 12,544 11,757 10,579 10,026 8,952 8,569 35.42%
PBT 21,901 25,086 20,206 17,277 14,115 -3,412 -7,725 -
Tax -2,760 -2,053 -1,839 -1,583 -1,460 2,158 2,261 -
NP 19,141 23,033 18,367 15,694 12,655 -1,254 -5,464 -
-
NP to SH 19,141 23,033 18,367 15,694 12,655 -1,254 -5,464 -
-
Tax Rate 12.60% 8.18% 9.10% 9.16% 10.34% - - -
Total Cost -5,653 -10,489 -6,610 -5,115 -2,629 10,206 14,033 -
-
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 605 605 - - - - - -
Div Payout % 3.16% 2.63% - - - - - -
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 141.91% 183.62% 156.22% 148.35% 126.22% -14.01% -63.76% -
ROE 5.12% 6.26% 4.87% 4.39% 3.64% -0.37% -1.65% -
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 20.72 19.43 17.49 16.57 14.82 14.15 35.53%
EPS 31.64 38.05 30.35 25.95 20.91 -2.08 -9.02 -
DPS 1.00 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 13.48 12.63 11.36 10.77 9.62 9.21 35.38%
EPS 20.56 24.74 19.73 16.86 13.60 -1.35 -5.87 -
DPS 0.65 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 13.81 13.99 16.88 13.72 14.54 16.94 16.33 -10.59%
P/EPS 9.73 7.62 10.81 9.25 11.52 -120.90 -25.61 -
EY 10.27 13.12 9.25 10.81 8.68 -0.83 -3.91 -
DY 0.32 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 11.70 13.99 14.51 18.58 14.36 15.52 18.94 -27.53%
P/EPS 8.25 7.62 9.29 12.52 11.38 -110.78 -29.71 -
EY 12.12 13.12 10.76 7.99 8.79 -0.90 -3.37 -
DY 0.38 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