[SBAGAN] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 77.05%
YoY- -193.93%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 11,757 10,579 10,026 8,952 8,569 8,725 10,883 5.26%
PBT 20,206 17,277 14,115 -3,412 -7,725 -11,103 -15,509 -
Tax -1,839 -1,583 -1,460 2,158 2,261 2,383 2,106 -
NP 18,367 15,694 12,655 -1,254 -5,464 -8,720 -13,403 -
-
NP to SH 18,367 15,694 12,655 -1,254 -5,464 -8,720 -13,403 -
-
Tax Rate 9.10% 9.16% 10.34% - - - - -
Total Cost -6,610 -5,115 -2,629 10,206 14,033 17,445 24,286 -
-
Net Worth 376,929 357,266 347,404 340,595 331,144 327,530 298,583 16.75%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - 2,037 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 376,929 357,266 347,404 340,595 331,144 327,530 298,583 16.75%
NOSH 60,509 60,470 60,508 60,400 60,566 60,513 60,489 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 156.22% 148.35% 126.22% -14.01% -63.76% -99.94% -123.16% -
ROE 4.87% 4.39% 3.64% -0.37% -1.65% -2.66% -4.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.43 17.49 16.57 14.82 14.15 14.42 17.99 5.25%
EPS 30.35 25.95 20.91 -2.08 -9.02 -14.41 -22.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.37 -
NAPS 6.2293 5.9081 5.7414 5.639 5.4675 5.4125 4.9361 16.73%
Adjusted Per Share Value based on latest NOSH - 60,400
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.63 11.36 10.77 9.62 9.21 9.37 11.69 5.27%
EPS 19.73 16.86 13.60 -1.35 -5.87 -9.37 -14.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.19 -
NAPS 4.0493 3.8381 3.7322 3.659 3.5575 3.5186 3.2077 16.75%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.28 2.40 2.41 2.51 2.31 2.48 2.33 -
P/RPS 16.88 13.72 14.54 16.94 16.33 17.20 12.95 19.26%
P/EPS 10.81 9.25 11.52 -120.90 -25.61 -17.21 -10.52 -
EY 9.25 10.81 8.68 -0.83 -3.91 -5.81 -9.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
P/NAPS 0.53 0.41 0.42 0.45 0.42 0.46 0.47 8.31%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 -
Price 2.82 3.25 2.38 2.30 2.68 2.42 2.57 -
P/RPS 14.51 18.58 14.36 15.52 18.94 16.78 14.28 1.06%
P/EPS 9.29 12.52 11.38 -110.78 -29.71 -16.79 -11.60 -
EY 10.76 7.99 8.79 -0.90 -3.37 -5.95 -8.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.31 -
P/NAPS 0.45 0.55 0.41 0.41 0.49 0.45 0.52 -9.16%

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