[SBAGAN] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -44.73%
YoY- 1.29%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,777 8,936 13,306 9,988 12,030 12,322 8,965 -0.35%
PBT 3,948 4,020 16,133 8,129 8,597 21,853 7,225 -9.57%
Tax -328 -754 -1,654 -808 -1,369 -1,453 -662 -11.03%
NP 3,620 3,265 14,478 7,321 7,228 20,400 6,562 -9.42%
-
NP to SH 3,620 3,265 14,478 7,321 7,228 20,400 6,562 -9.42%
-
Tax Rate 8.31% 18.76% 10.25% 9.94% 15.92% 6.65% 9.16% -
Total Cost 5,157 5,670 -1,172 2,666 4,802 -8,077 2,402 13.56%
-
Net Worth 571,396 476,872 414,758 407,749 366,578 367,919 340,972 8.97%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 806 - -
Div Payout % - - - - - 3.95% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 571,396 476,872 414,758 407,749 366,578 367,919 340,972 8.97%
NOSH 66,332 66,332 66,332 60,491 60,491 60,498 60,466 1.55%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 41.24% 36.54% 108.81% 73.30% 60.08% 165.55% 73.20% -
ROE 0.63% 0.68% 3.49% 1.80% 1.97% 5.54% 1.92% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.23 13.47 20.06 16.51 19.89 20.37 14.83 -1.88%
EPS 5.45 4.92 22.72 12.11 11.95 33.72 10.85 -10.83%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 8.6141 7.1891 6.2527 6.7406 6.06 6.0815 5.639 7.30%
Adjusted Per Share Value based on latest NOSH - 60,491
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.43 9.60 14.30 10.73 12.92 13.24 9.63 -0.34%
EPS 3.89 3.51 15.55 7.87 7.77 21.92 7.05 -9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.87 0.00 -
NAPS 6.1385 5.123 4.4557 4.3804 3.9381 3.9526 3.6631 8.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.03 3.20 3.50 2.86 3.05 2.90 2.51 -
P/RPS 22.90 23.75 17.45 17.32 15.34 14.24 16.93 5.15%
P/EPS 55.52 65.01 16.03 23.63 25.53 8.60 23.13 15.69%
EY 1.80 1.54 6.24 4.23 3.92 11.63 4.32 -13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
P/NAPS 0.35 0.45 0.56 0.42 0.50 0.48 0.45 -4.09%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 23/05/14 30/05/13 29/05/12 31/05/11 20/05/10 -
Price 3.07 3.01 3.77 3.06 2.90 2.90 2.30 -
P/RPS 23.20 22.34 18.79 18.53 14.58 14.24 15.51 6.93%
P/EPS 56.25 61.15 17.27 25.28 24.27 8.60 21.19 17.65%
EY 1.78 1.64 5.79 3.96 4.12 11.63 4.72 -14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
P/NAPS 0.36 0.42 0.60 0.45 0.48 0.48 0.41 -2.14%

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