[SBAGAN] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -39.09%
YoY- -142.9%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 12,265 13,488 10,026 10,883 20,694 14,678 11,716 0.76%
PBT 8,356 21,901 14,115 -15,509 34,669 22,987 13,843 -8.06%
Tax -1,757 -2,760 -1,460 2,106 -3,429 -3,601 -1,154 7.25%
NP 6,599 19,141 12,655 -13,403 31,240 19,386 12,689 -10.31%
-
NP to SH 6,599 19,141 12,655 -13,403 31,240 19,386 12,689 -10.31%
-
Tax Rate 21.03% 12.60% 10.34% - 9.89% 15.67% 8.34% -
Total Cost 5,666 -5,653 -2,629 24,286 -10,546 -4,708 -973 -
-
Net Worth 367,292 373,697 347,310 298,549 343,564 340,612 207,227 9.99%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 367,292 373,697 347,310 298,549 343,564 340,612 207,227 9.99%
NOSH 60,491 60,496 60,492 60,482 60,487 60,486 60,481 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 53.80% 141.91% 126.22% -123.16% 150.96% 132.08% 108.30% -
ROE 1.80% 5.12% 3.64% -4.49% 9.09% 5.69% 6.12% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.28 22.30 16.57 17.99 34.21 24.27 19.37 0.76%
EPS 10.91 31.64 20.92 -22.16 51.64 32.05 20.98 -10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0718 6.1772 5.7414 4.9361 5.6799 5.6312 3.4263 9.99%
Adjusted Per Share Value based on latest NOSH - 60,489
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.18 14.49 10.77 11.69 22.23 15.77 12.59 0.76%
EPS 7.09 20.56 13.60 -14.40 33.56 20.83 13.63 -10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9458 4.0146 3.7312 3.2073 3.6909 3.6592 2.2262 9.99%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.84 3.08 2.41 2.33 2.85 2.85 2.30 -
P/RPS 14.01 13.81 14.54 12.95 8.33 11.74 11.87 2.79%
P/EPS 26.03 9.73 11.52 -10.51 5.52 8.89 10.96 15.49%
EY 3.84 10.27 8.68 -9.51 18.12 11.25 9.12 -13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.42 0.47 0.50 0.51 0.67 -5.73%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 29/08/07 29/08/06 -
Price 2.92 2.61 2.38 2.57 2.58 2.70 2.40 -
P/RPS 14.40 11.71 14.36 14.28 7.54 11.13 12.39 2.53%
P/EPS 26.77 8.25 11.38 -11.60 5.00 8.42 11.44 15.20%
EY 3.74 12.12 8.79 -8.62 20.02 11.87 8.74 -13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.41 0.52 0.45 0.48 0.70 -6.08%

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