[SBAGAN] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 42.57%
YoY- 309.63%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 5,677 6,799 6,413 4,682 6,996 10,631 6,608 -2.49%
PBT 7,064 -1,095 11,788 5,697 -2,087 14,579 10,584 -6.51%
Tax -441 -781 -701 -322 -477 -1,403 -526 -2.89%
NP 6,623 -1,876 11,087 5,375 -2,564 13,176 10,058 -6.72%
-
NP to SH 6,623 -1,876 11,087 5,375 -2,564 13,176 10,058 -6.72%
-
Tax Rate 6.24% - 5.95% 5.65% - 9.62% 4.97% -
Total Cost -946 8,675 -4,674 -693 9,560 -2,545 -3,450 -19.38%
-
Net Worth 391,525 343,604 376,782 330,571 282,826 335,389 316,733 3.59%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 391,525 343,604 376,782 330,571 282,826 335,389 316,733 3.59%
NOSH 60,491 60,516 60,485 60,461 60,471 60,495 60,481 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 116.66% -27.59% 172.88% 114.80% -36.65% 123.94% 152.21% -
ROE 1.69% -0.55% 2.94% 1.63% -0.91% 3.93% 3.18% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.38 11.24 10.60 7.74 11.57 17.57 10.93 -2.51%
EPS 10.95 -3.10 18.33 8.89 -4.24 21.78 16.63 -6.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4724 5.6779 6.2293 5.4675 4.677 5.544 5.2369 3.59%
Adjusted Per Share Value based on latest NOSH - 60,566
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.10 7.30 6.89 5.03 7.52 11.42 7.10 -2.49%
EPS 7.12 -2.02 11.91 5.77 -2.75 14.15 10.81 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2061 3.6913 4.0478 3.5513 3.0384 3.6031 3.4027 3.59%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.85 2.88 3.28 2.31 2.14 3.02 2.66 -
P/RPS 30.37 25.63 30.94 29.83 18.50 17.19 24.35 3.74%
P/EPS 26.03 -92.90 17.89 25.98 -50.47 13.87 16.00 8.44%
EY 3.84 -1.08 5.59 3.85 -1.98 7.21 6.25 -7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.53 0.42 0.46 0.54 0.51 -2.42%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 22/02/10 25/02/09 22/02/08 23/02/07 -
Price 2.85 2.94 2.82 2.68 2.23 2.86 3.14 -
P/RPS 30.37 26.17 26.60 34.61 19.28 16.27 28.74 0.92%
P/EPS 26.03 -94.84 15.38 30.15 -52.59 13.13 18.88 5.49%
EY 3.84 -1.05 6.50 3.32 -1.90 7.62 5.30 -5.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.45 0.49 0.48 0.52 0.60 -5.03%

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