[SBAGAN] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -10.74%
YoY- 73.98%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 10,936 12,452 11,876 13,871 10,586 10,314 9,832 7.34%
PBT 12,190 19,482 4,484 29,122 30,164 24,750 20,500 -29.26%
Tax -1,542 -1,814 -1,776 -3,319 -1,357 -1,314 -864 47.08%
NP 10,648 17,668 2,708 25,803 28,806 23,436 19,636 -33.47%
-
NP to SH 10,648 17,668 2,708 25,714 28,806 23,436 19,636 -33.47%
-
Tax Rate 12.65% 9.31% 39.61% 11.40% 4.50% 5.31% 4.21% -
Total Cost 288 -5,216 9,168 -11,932 -18,220 -13,122 -9,804 -
-
Net Worth 203,080 205,492 197,337 195,981 192,462 183,426 176,617 9.74%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,086 - - - 1,134 1,701 - -
Div Payout % 19.60% - - - 3.94% 7.26% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 203,080 205,492 197,337 195,981 192,462 183,426 176,617 9.74%
NOSH 1,889 1,889 1,890 1,883 1,890 1,890 1,889 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 97.37% 141.89% 22.80% 186.02% 272.10% 227.23% 199.72% -
ROE 5.24% 8.60% 1.37% 13.12% 14.97% 12.78% 11.12% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 578.62 658.84 628.36 736.46 560.14 545.71 520.22 7.34%
EPS 563.39 934.82 143.28 1,365.24 1,524.16 1,240.00 1,038.96 -33.47%
DPS 110.40 0.00 0.00 0.00 60.00 90.00 0.00 -
NAPS 107.4503 108.727 104.4111 104.0529 101.8317 97.0508 93.45 9.74%
Adjusted Per Share Value based on latest NOSH - 1,849
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.49 18.77 17.90 20.91 15.96 15.55 14.82 7.37%
EPS 16.05 26.63 4.08 38.76 43.42 35.33 29.60 -33.48%
DPS 3.15 0.00 0.00 0.00 1.71 2.56 0.00 -
NAPS 3.0613 3.0977 2.9748 2.9543 2.9013 2.7651 2.6624 9.74%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.09 3.73 3.75 4.31 4.44 2.97 2.88 -
P/RPS 0.71 0.57 0.60 0.59 0.79 0.54 0.55 18.53%
P/EPS 0.73 0.40 2.62 0.32 0.29 0.24 0.28 89.31%
EY 137.75 250.62 38.21 316.76 343.28 417.51 360.75 -47.33%
DY 26.99 0.00 0.00 0.00 13.51 30.30 0.00 -
P/NAPS 0.04 0.03 0.04 0.04 0.04 0.03 0.03 21.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 21/02/05 30/11/04 27/08/04 25/05/04 26/02/04 19/11/03 -
Price 3.36 4.06 3.86 3.97 4.73 3.19 3.06 -
P/RPS 0.58 0.62 0.61 0.54 0.84 0.58 0.59 -1.13%
P/EPS 0.60 0.43 2.69 0.29 0.31 0.26 0.29 62.29%
EY 167.67 230.25 37.12 343.89 322.23 388.71 339.53 -37.49%
DY 32.86 0.00 0.00 0.00 12.68 28.21 0.00 -
P/NAPS 0.03 0.04 0.04 0.04 0.05 0.03 0.03 0.00%

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