[SBAGAN] YoY TTM 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- -55.83%
YoY- -28.0%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 10,978 11,661 14,270 10,733 13,269 12,544 8,952 3.45%
PBT 4,353 7,533 12,817 8,005 11,959 25,086 -3,412 -
Tax 1,345 -1,718 4,794 -1,336 -2,697 -2,053 2,158 -7.57%
NP 5,698 5,815 17,611 6,669 9,262 23,033 -1,254 -
-
NP to SH 5,698 5,815 17,611 6,669 9,262 23,033 -1,254 -
-
Tax Rate -30.90% 22.81% -37.40% 16.69% 22.55% 8.18% - -
Total Cost 5,280 5,846 -3,341 4,064 4,007 -10,489 10,206 -10.39%
-
Net Worth 571,396 476,872 414,758 407,749 366,578 368,122 340,595 8.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 1,525 1,137 1,137 1,588 605 - -
Div Payout % - 26.24% 6.46% 17.05% 17.15% 2.63% - -
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 571,396 476,872 414,758 407,749 366,578 368,122 340,595 8.99%
NOSH 66,332 66,332 66,332 60,491 60,491 60,531 60,400 1.57%
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 51.90% 49.87% 123.41% 62.14% 69.80% 183.62% -14.01% -
ROE 1.00% 1.22% 4.25% 1.64% 2.53% 6.26% -0.37% -
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 16.55 17.58 21.51 17.74 21.94 20.72 14.82 1.85%
EPS 8.59 8.77 26.55 11.02 15.31 38.05 -2.08 -
DPS 0.00 2.30 1.71 1.88 2.62 1.00 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 11.79 12.53 15.33 11.53 14.25 13.48 9.62 3.44%
EPS 6.12 6.25 18.92 7.16 9.95 24.74 -1.35 -
DPS 0.00 1.64 1.22 1.22 1.71 0.65 0.00 -
NAPS 6.1385 5.123 4.4557 4.3804 3.9381 3.9547 3.659 8.99%
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 18.31 18.20 16.27 16.12 13.90 13.99 16.94 1.30%
P/EPS 35.27 36.50 13.18 25.94 19.92 7.62 -120.90 -
EY 2.83 2.74 7.59 3.85 5.02 13.12 -0.83 -
DY 0.00 0.72 0.49 0.66 0.86 0.34 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 18.55 17.12 17.52 17.25 13.22 13.99 15.52 3.01%
P/EPS 35.74 34.34 14.20 27.76 18.94 7.62 -110.78 -
EY 2.80 2.91 7.04 3.60 5.28 13.12 -0.90 -
DY 0.00 0.76 0.45 0.61 0.90 0.34 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