[SBAGAN] YoY 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- -57.43%
YoY- 197.21%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,016 3,387 4,059 2,881 3,037 5,483 3,886 -4.13%
PBT 2,142 -452 4,763 1,834 -1,544 7,029 5,681 -14.99%
Tax -273 -363 -485 -229 -107 -678 -215 4.05%
NP 1,869 -815 4,278 1,605 -1,651 6,351 5,466 -16.36%
-
NP to SH 1,869 -815 4,278 1,605 -1,651 6,351 5,466 -16.36%
-
Tax Rate 12.75% - 10.18% 12.49% - 9.65% 3.78% -
Total Cost 1,147 4,202 -219 1,276 4,688 -868 -1,580 -
-
Net Worth 391,525 342,776 376,929 331,144 282,847 335,332 316,647 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 391,525 342,776 376,929 331,144 282,847 335,332 316,647 3.59%
NOSH 60,491 60,370 60,509 60,566 60,476 60,485 60,464 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 61.97% -24.06% 105.40% 55.71% -54.36% 115.83% 140.66% -
ROE 0.48% -0.24% 1.13% 0.48% -0.58% 1.89% 1.73% -
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 4.99 5.61 6.71 4.76 5.02 9.06 6.43 -4.13%
EPS 3.09 -1.35 7.07 2.65 -2.73 10.50 9.04 -16.36%
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 3.24 3.64 4.36 3.10 3.26 5.89 4.17 -4.11%
EPS 2.01 -0.88 4.60 1.72 -1.77 6.82 5.87 -16.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2061 3.6824 4.0493 3.5575 3.0386 3.6025 3.4017 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 57.16 51.33 48.90 48.56 42.61 33.32 41.39 5.52%
P/EPS 92.24 -213.33 46.39 87.17 -78.39 28.76 29.42 20.95%
EY 1.08 -0.47 2.16 1.15 -1.28 3.48 3.40 -17.38%
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 57.16 52.40 42.04 56.34 44.41 31.55 48.86 2.64%
P/EPS 92.24 -217.78 39.89 101.13 -81.68 27.24 34.73 17.66%
EY 1.08 -0.46 2.51 0.99 -1.22 3.67 2.88 -15.06%
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