[SBAGAN] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 88.12%
YoY- 10.14%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,781 10,733 11,143 11,514 12,265 13,269 13,874 -10.33%
PBT 6,814 8,005 16,515 13,921 8,356 11,959 9,018 -17.05%
Tax 5,429 -1,336 -1,417 -1,507 -1,757 -2,697 -2,840 -
NP 12,243 6,669 15,098 12,414 6,599 9,262 6,178 57.83%
-
NP to SH 12,243 6,669 15,098 12,414 6,599 9,262 6,178 57.83%
-
Tax Rate -79.67% 16.69% 8.58% 10.83% 21.03% 22.55% 31.49% -
Total Cost -462 4,064 -3,955 -900 5,666 4,007 7,696 -
-
Net Worth 392,590 407,749 391,525 385,343 367,292 366,578 342,776 9.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,137 1,137 1,137 1,137 1,588 1,588 2,193 -35.48%
Div Payout % 9.29% 17.05% 7.53% 9.16% 24.07% 17.15% 35.51% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 392,590 407,749 391,525 385,343 367,292 366,578 342,776 9.47%
NOSH 60,491 60,491 60,491 60,491 60,491 60,491 60,370 0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 103.92% 62.14% 135.49% 107.82% 53.80% 69.80% 44.53% -
ROE 3.12% 1.64% 3.86% 3.22% 1.80% 2.53% 1.80% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.48 17.74 18.42 19.03 20.28 21.94 22.98 -10.43%
EPS 20.24 11.02 24.96 20.52 10.91 15.31 10.23 57.66%
DPS 1.88 1.88 1.88 1.88 2.62 2.62 3.62 -35.41%
NAPS 6.49 6.7406 6.4724 6.3702 6.0718 6.06 5.6779 9.33%
Adjusted Per Share Value based on latest NOSH - 60,491
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.66 11.53 11.97 12.37 13.18 14.25 14.90 -10.30%
EPS 13.15 7.16 16.22 13.34 7.09 9.95 6.64 57.76%
DPS 1.22 1.22 1.22 1.22 1.71 1.71 2.36 -35.61%
NAPS 4.2176 4.3804 4.2061 4.1397 3.9458 3.9381 3.6824 9.47%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.05 2.86 2.85 2.81 2.84 3.05 2.88 -
P/RPS 15.66 16.12 15.47 14.76 14.01 13.90 12.53 16.04%
P/EPS 15.07 25.94 11.42 13.69 26.03 19.92 28.14 -34.07%
EY 6.64 3.85 8.76 7.30 3.84 5.02 3.55 51.86%
DY 0.62 0.66 0.66 0.67 0.92 0.86 1.26 -37.69%
P/NAPS 0.47 0.42 0.44 0.44 0.47 0.50 0.51 -5.30%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 -
Price 3.02 3.06 2.85 2.89 2.92 2.90 2.94 -
P/RPS 15.51 17.25 15.47 15.18 14.40 13.22 12.79 13.73%
P/EPS 14.92 27.76 11.42 14.08 26.77 18.94 28.73 -35.41%
EY 6.70 3.60 8.76 7.10 3.74 5.28 3.48 54.82%
DY 0.62 0.61 0.66 0.65 0.90 0.90 1.23 -36.68%
P/NAPS 0.47 0.45 0.44 0.45 0.48 0.48 0.52 -6.52%

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