[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 40.82%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 20,694 19,873 21,262 20,592 14,678 12,642 13,216 34.88%
PBT 34,669 32,882 29,158 30,200 22,987 15,338 21,168 38.98%
Tax -3,429 -2,645 -2,806 -2,900 -3,601 -1,122 -1,052 119.99%
NP 31,240 30,237 26,352 27,300 19,386 14,216 20,116 34.14%
-
NP to SH 31,240 30,237 26,352 27,300 19,386 14,216 20,116 34.14%
-
Tax Rate 9.89% 8.04% 9.62% 9.60% 15.67% 7.32% 4.97% -
Total Cost -10,546 -10,364 -5,090 -6,708 -4,708 -1,573 -6,900 32.72%
-
Net Worth 343,564 324,732 335,389 342,647 340,612 325,345 316,733 5.57%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 343,564 324,732 335,389 342,647 340,612 325,345 316,733 5.57%
NOSH 60,487 60,490 60,495 60,505 60,486 60,476 60,481 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 150.96% 152.15% 123.94% 132.58% 132.08% 112.44% 152.21% -
ROE 9.09% 9.31% 7.86% 7.97% 5.69% 4.37% 6.35% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 34.21 32.85 35.15 34.03 24.27 20.91 21.85 34.87%
EPS 51.64 49.99 43.56 45.12 32.05 23.51 33.26 34.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6799 5.3683 5.544 5.6631 5.6312 5.3797 5.2369 5.56%
Adjusted Per Share Value based on latest NOSH - 60,505
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.23 21.35 22.84 22.12 15.77 13.58 14.20 34.86%
EPS 33.56 32.48 28.31 29.33 20.83 15.27 21.61 34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6909 3.4886 3.6031 3.6811 3.6592 3.4952 3.4027 5.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.85 2.74 3.02 2.79 2.85 2.78 2.66 -
P/RPS 8.33 8.34 8.59 8.20 11.74 13.30 12.17 -22.35%
P/EPS 5.52 5.48 6.93 6.18 8.89 11.83 8.00 -21.93%
EY 18.12 18.24 14.42 16.17 11.25 8.46 12.50 28.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.54 0.49 0.51 0.52 0.51 -1.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 -
Price 2.58 2.85 2.86 2.88 2.70 2.83 3.14 -
P/RPS 7.54 8.67 8.14 8.46 11.13 13.54 14.37 -34.97%
P/EPS 5.00 5.70 6.57 6.38 8.42 12.04 9.44 -34.56%
EY 20.02 17.54 15.23 15.67 11.87 8.31 10.59 52.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.52 0.51 0.48 0.53 0.60 -17.46%

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