[SBAGAN] YoY Annualized Quarter 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- 188.16%
YoY- 548.07%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 9,616 11,104 12,836 10,644 13,648 9,416 7,204 4.92%
PBT -27,240 19,912 20,424 19,688 -2,572 28,100 15,452 -
Tax -320 -868 -1,196 -672 -1,672 -864 -372 -2.47%
NP -27,560 19,044 19,228 19,016 -4,244 27,236 15,080 -
-
NP to SH -27,560 19,044 19,228 19,016 -4,244 27,236 15,080 -
-
Tax Rate - 4.36% 5.86% 3.41% - 3.07% 2.41% -
Total Cost 37,176 -7,940 -6,392 -8,372 17,892 -17,820 -7,876 -
-
Net Worth 592,211 454,405 411,191 385,343 346,898 357,266 327,530 10.37%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 4,548 4,548 6,353 - - -
Div Payout % - - 23.66% 23.92% 0.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 592,211 454,405 411,191 385,343 346,898 357,266 327,530 10.37%
NOSH 66,332 66,332 60,491 60,491 60,628 60,470 60,513 1.54%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -286.61% 171.51% 149.80% 178.65% -31.10% 289.25% 209.33% -
ROE -4.65% 4.19% 4.68% 4.93% -1.22% 7.62% 4.60% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.50 16.74 21.22 17.60 22.51 15.57 11.90 3.34%
EPS -41.56 28.72 31.80 31.44 -7.00 45.04 24.92 -
DPS 0.00 0.00 7.52 7.52 10.48 0.00 0.00 -
NAPS 8.9279 6.8504 6.7975 6.3702 5.7217 5.9081 5.4125 8.69%
Adjusted Per Share Value based on latest NOSH - 60,491
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.33 11.93 13.79 11.43 14.66 10.12 7.74 4.92%
EPS -29.61 20.46 20.66 20.43 -4.56 29.26 16.20 -
DPS 0.00 0.00 4.89 4.89 6.83 0.00 0.00 -
NAPS 6.3621 4.8817 4.4174 4.1397 3.7267 3.8381 3.5186 10.37%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.10 3.75 3.76 2.81 2.62 2.40 2.48 -
P/RPS 21.38 22.40 17.72 15.97 11.64 15.41 20.83 0.43%
P/EPS -7.46 13.06 11.83 8.94 -37.43 5.33 9.95 -
EY -13.40 7.66 8.45 11.19 -2.67 18.77 10.05 -
DY 0.00 0.00 2.00 2.68 4.00 0.00 0.00 -
P/NAPS 0.35 0.55 0.55 0.44 0.46 0.41 0.46 -4.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 -
Price 3.07 3.32 3.23 2.89 2.92 3.25 2.42 -
P/RPS 21.18 19.83 15.22 16.42 12.97 20.87 20.33 0.68%
P/EPS -7.39 11.56 10.16 9.19 -41.71 7.22 9.71 -
EY -13.53 8.65 9.84 10.88 -2.40 13.86 10.30 -
DY 0.00 0.00 2.33 2.60 3.59 0.00 0.00 -
P/NAPS 0.34 0.48 0.48 0.45 0.51 0.55 0.45 -4.56%

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