[SBAGAN] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 33.88%
YoY- -0.96%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 13,184 10,332 9,616 11,104 12,836 10,644 13,648 -0.57%
PBT 11,656 -4,588 -27,240 19,912 20,424 19,688 -2,572 -
Tax -192 -696 -320 -868 -1,196 -672 -1,672 -30.25%
NP 11,464 -5,284 -27,560 19,044 19,228 19,016 -4,244 -
-
NP to SH 11,464 -5,284 -27,560 19,044 19,228 19,016 -4,244 -
-
Tax Rate 1.65% - - 4.36% 5.86% 3.41% - -
Total Cost 1,720 15,616 37,176 -7,940 -6,392 -8,372 17,892 -32.29%
-
Net Worth 617,570 577,598 592,211 454,405 411,191 385,343 346,898 10.08%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 4,548 4,548 6,353 -
Div Payout % - - - - 23.66% 23.92% 0.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 617,570 577,598 592,211 454,405 411,191 385,343 346,898 10.08%
NOSH 66,332 66,332 66,332 66,332 60,491 60,491 60,628 1.50%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 86.95% -51.14% -286.61% 171.51% 149.80% 178.65% -31.10% -
ROE 1.86% -0.91% -4.65% 4.19% 4.68% 4.93% -1.22% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.88 15.58 14.50 16.74 21.22 17.60 22.51 -2.04%
EPS 17.28 -7.96 -41.56 28.72 31.80 31.44 -7.00 -
DPS 0.00 0.00 0.00 0.00 7.52 7.52 10.48 -
NAPS 9.3102 8.7076 8.9279 6.8504 6.7975 6.3702 5.7217 8.44%
Adjusted Per Share Value based on latest NOSH - 66,332
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.16 11.10 10.33 11.93 13.79 11.43 14.66 -0.57%
EPS 12.32 -5.68 -29.61 20.46 20.66 20.43 -4.56 -
DPS 0.00 0.00 0.00 0.00 4.89 4.89 6.83 -
NAPS 6.6345 6.2051 6.3621 4.8817 4.4174 4.1397 3.7267 10.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.03 3.10 3.10 3.75 3.76 2.81 2.62 -
P/RPS 15.24 19.90 21.38 22.40 17.72 15.97 11.64 4.58%
P/EPS 17.53 -38.92 -7.46 13.06 11.83 8.94 -37.43 -
EY 5.70 -2.57 -13.40 7.66 8.45 11.19 -2.67 -
DY 0.00 0.00 0.00 0.00 2.00 2.68 4.00 -
P/NAPS 0.33 0.36 0.35 0.55 0.55 0.44 0.46 -5.38%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 -
Price 3.00 2.99 3.07 3.32 3.23 2.89 2.92 -
P/RPS 15.09 19.20 21.18 19.83 15.22 16.42 12.97 2.55%
P/EPS 17.36 -37.53 -7.39 11.56 10.16 9.19 -41.71 -
EY 5.76 -2.66 -13.53 8.65 9.84 10.88 -2.40 -
DY 0.00 0.00 0.00 0.00 2.33 2.60 3.59 -
P/NAPS 0.32 0.34 0.34 0.48 0.48 0.45 0.51 -7.46%

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