[SBAGAN] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 17.03%
YoY- 436.15%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 14,546 13,488 12,544 11,757 10,579 10,026 8,952 38.17%
PBT 14,233 21,901 25,086 20,206 17,277 14,115 -3,412 -
Tax -2,962 -2,760 -2,053 -1,839 -1,583 -1,460 2,158 -
NP 11,271 19,141 23,033 18,367 15,694 12,655 -1,254 -
-
NP to SH 11,271 19,141 23,033 18,367 15,694 12,655 -1,254 -
-
Tax Rate 20.81% 12.60% 8.18% 9.10% 9.16% 10.34% - -
Total Cost 3,275 -5,653 -10,489 -6,610 -5,115 -2,629 10,206 -53.09%
-
Net Worth 346,898 373,647 368,122 376,929 357,266 347,404 340,595 1.22%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,193 605 605 - - - - -
Div Payout % 19.46% 3.16% 2.63% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 346,898 373,647 368,122 376,929 357,266 347,404 340,595 1.22%
NOSH 60,628 60,488 60,531 60,509 60,470 60,508 60,400 0.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 77.49% 141.91% 183.62% 156.22% 148.35% 126.22% -14.01% -
ROE 3.25% 5.12% 6.26% 4.87% 4.39% 3.64% -0.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.99 22.30 20.72 19.43 17.49 16.57 14.82 37.82%
EPS 18.59 31.64 38.05 30.35 25.95 20.91 -2.08 -
DPS 3.62 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 5.7217 6.1772 6.0815 6.2293 5.9081 5.7414 5.639 0.97%
Adjusted Per Share Value based on latest NOSH - 60,509
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.63 14.49 13.48 12.63 11.36 10.77 9.62 38.16%
EPS 12.11 20.56 24.74 19.73 16.86 13.60 -1.35 -
DPS 2.36 0.65 0.65 0.00 0.00 0.00 0.00 -
NAPS 3.7267 4.0141 3.9547 4.0493 3.8381 3.7322 3.659 1.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.62 3.08 2.90 3.28 2.40 2.41 2.51 -
P/RPS 10.92 13.81 13.99 16.88 13.72 14.54 16.94 -25.35%
P/EPS 14.09 9.73 7.62 10.81 9.25 11.52 -120.90 -
EY 7.10 10.27 13.12 9.25 10.81 8.68 -0.83 -
DY 1.38 0.32 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.48 0.53 0.41 0.42 0.45 1.47%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 -
Price 2.92 2.61 2.90 2.82 3.25 2.38 2.30 -
P/RPS 12.17 11.70 13.99 14.51 18.58 14.36 15.52 -14.95%
P/EPS 15.71 8.25 7.62 9.29 12.52 11.38 -110.78 -
EY 6.37 12.12 13.12 10.76 7.99 8.79 -0.90 -
DY 1.24 0.38 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.48 0.45 0.55 0.41 0.41 15.64%

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