[SBAGAN] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 21.62%
YoY- 144.38%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,999 12,332 14,004 11,143 13,874 11,757 8,569 4.24%
PBT -5,226 10,046 10,652 16,515 9,018 20,206 -7,725 -6.30%
Tax 1,230 -1,897 4,921 -1,417 -2,840 -1,839 2,261 -9.64%
NP -3,996 8,149 15,573 15,098 6,178 18,367 -5,464 -5.07%
-
NP to SH -3,996 8,149 15,573 15,098 6,178 18,367 -5,464 -5.07%
-
Tax Rate - 18.88% -46.20% 8.58% 31.49% 9.10% - -
Total Cost 14,995 4,183 -1,569 -3,955 7,696 -6,610 14,033 1.11%
-
Net Worth 580,722 457,887 392,432 391,525 342,776 376,929 331,144 9.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 1,525 1,137 1,137 2,193 - - -
Div Payout % - 18.72% 7.30% 7.53% 35.51% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 580,722 457,887 392,432 391,525 342,776 376,929 331,144 9.80%
NOSH 66,332 66,332 66,332 60,491 60,370 60,509 60,566 1.52%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -36.33% 66.08% 111.20% 135.49% 44.53% 156.22% -63.76% -
ROE -0.69% 1.78% 3.97% 3.86% 1.80% 4.87% -1.65% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.58 18.59 21.75 18.42 22.98 19.43 14.15 2.67%
EPS -6.02 12.29 24.19 24.96 10.23 30.35 -9.02 -6.51%
DPS 0.00 2.30 1.77 1.88 3.62 0.00 0.00 -
NAPS 8.7547 6.9029 6.095 6.4724 5.6779 6.2293 5.4675 8.15%
Adjusted Per Share Value based on latest NOSH - 60,491
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.82 13.25 15.04 11.97 14.90 12.63 9.21 4.24%
EPS -4.29 8.75 16.73 16.22 6.64 19.73 -5.87 -5.08%
DPS 0.00 1.64 1.22 1.22 2.36 0.00 0.00 -
NAPS 6.2387 4.9191 4.2159 4.2061 3.6824 4.0493 3.5575 9.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.18 3.20 3.24 2.85 2.88 3.28 2.31 -
P/RPS 19.18 17.21 14.90 15.47 12.53 16.88 16.33 2.71%
P/EPS -52.79 26.05 13.40 11.42 28.14 10.81 -25.61 12.80%
EY -1.89 3.84 7.47 8.76 3.55 9.25 -3.91 -11.40%
DY 0.00 0.72 0.55 0.66 1.26 0.00 0.00 -
P/NAPS 0.36 0.46 0.53 0.44 0.51 0.53 0.42 -2.53%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 22/02/10 -
Price 3.05 3.23 3.50 2.85 2.94 2.82 2.68 -
P/RPS 18.39 17.37 16.09 15.47 12.79 14.51 18.94 -0.48%
P/EPS -50.63 26.29 14.47 11.42 28.73 9.29 -29.71 9.28%
EY -1.98 3.80 6.91 8.76 3.48 10.76 -3.37 -8.47%
DY 0.00 0.71 0.50 0.66 1.23 0.00 0.00 -
P/NAPS 0.35 0.47 0.57 0.44 0.52 0.45 0.49 -5.45%

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