[SBAGAN] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 37.34%
YoY- -135.25%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,579 10,026 8,952 8,569 8,725 10,883 14,444 -18.73%
PBT 17,277 14,115 -3,412 -7,725 -11,103 -15,509 3,329 199.45%
Tax -1,583 -1,460 2,158 2,261 2,383 2,106 -1,994 -14.25%
NP 15,694 12,655 -1,254 -5,464 -8,720 -13,403 1,335 416.23%
-
NP to SH 15,694 12,655 -1,254 -5,464 -8,720 -13,403 1,335 416.23%
-
Tax Rate 9.16% 10.34% - - - - 59.90% -
Total Cost -5,115 -2,629 10,206 14,033 17,445 24,286 13,109 -
-
Net Worth 357,266 347,404 340,595 331,144 327,530 298,583 276,834 18.51%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - 2,037 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 357,266 347,404 340,595 331,144 327,530 298,583 276,834 18.51%
NOSH 60,470 60,508 60,400 60,566 60,513 60,489 60,479 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 148.35% 126.22% -14.01% -63.76% -99.94% -123.16% 9.24% -
ROE 4.39% 3.64% -0.37% -1.65% -2.66% -4.49% 0.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.49 16.57 14.82 14.15 14.42 17.99 23.88 -18.73%
EPS 25.95 20.91 -2.08 -9.02 -14.41 -22.16 2.21 415.83%
DPS 0.00 0.00 0.00 0.00 0.00 3.37 0.00 -
NAPS 5.9081 5.7414 5.639 5.4675 5.4125 4.9361 4.5773 18.52%
Adjusted Per Share Value based on latest NOSH - 60,566
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.36 10.77 9.62 9.21 9.37 11.69 15.52 -18.76%
EPS 16.86 13.60 -1.35 -5.87 -9.37 -14.40 1.43 417.24%
DPS 0.00 0.00 0.00 0.00 0.00 2.19 0.00 -
NAPS 3.8381 3.7322 3.659 3.5575 3.5186 3.2077 2.974 18.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.40 2.41 2.51 2.31 2.48 2.33 2.02 -
P/RPS 13.72 14.54 16.94 16.33 17.20 12.95 8.46 37.99%
P/EPS 9.25 11.52 -120.90 -25.61 -17.21 -10.52 91.51 -78.27%
EY 10.81 8.68 -0.83 -3.91 -5.81 -9.51 1.09 360.95%
DY 0.00 0.00 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 0.41 0.42 0.45 0.42 0.46 0.47 0.44 -4.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 29/05/09 -
Price 3.25 2.38 2.30 2.68 2.42 2.57 2.40 -
P/RPS 18.58 14.36 15.52 18.94 16.78 14.28 10.05 50.57%
P/EPS 12.52 11.38 -110.78 -29.71 -16.79 -11.60 108.73 -76.30%
EY 7.99 8.79 -0.90 -3.37 -5.95 -8.62 0.92 321.95%
DY 0.00 0.00 0.00 0.00 0.00 1.31 0.00 -
P/NAPS 0.55 0.41 0.41 0.49 0.45 0.52 0.52 3.80%

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