[SBAGAN] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -44.18%
YoY- 105.69%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 10,314 9,832 9,991 9,344 10,256 11,140 4,637 70.14%
PBT 24,750 20,500 16,168 9,429 16,120 21,732 11,392 67.50%
Tax -1,314 -864 -1,388 -1,185 -1,350 -1,364 -658 58.37%
NP 23,436 19,636 14,780 8,244 14,770 20,368 10,734 68.05%
-
NP to SH 23,436 19,636 14,780 8,244 14,770 20,368 10,734 68.05%
-
Tax Rate 5.31% 4.21% 8.58% 12.57% 8.37% 6.28% 5.78% -
Total Cost -13,122 -9,804 -4,789 1,100 -4,514 -9,228 -6,097 66.46%
-
Net Worth 183,426 176,617 171,708 163,112 164,662 162,399 156,680 11.04%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,701 - 850 - - - - -
Div Payout % 7.26% - 5.75% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 183,426 176,617 171,708 163,112 164,662 162,399 156,680 11.04%
NOSH 1,890 1,889 1,890 1,890 1,890 1,889 1,890 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 227.23% 199.72% 147.93% 88.23% 144.01% 182.84% 231.49% -
ROE 12.78% 11.12% 8.61% 5.05% 8.97% 12.54% 6.85% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 545.71 520.22 528.62 494.39 542.64 589.42 245.30 70.16%
EPS 1,240.00 1,038.96 782.01 436.19 781.48 1,077.68 567.83 68.08%
DPS 90.00 0.00 45.00 0.00 0.00 0.00 0.00 -
NAPS 97.0508 93.45 90.8508 86.3021 87.123 85.9265 82.8842 11.06%
Adjusted Per Share Value based on latest NOSH - 1,889
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.08 10.56 10.73 10.04 11.02 11.97 4.98 70.17%
EPS 25.18 21.09 15.88 8.86 15.87 21.88 11.53 68.08%
DPS 1.83 0.00 0.91 0.00 0.00 0.00 0.00 -
NAPS 1.9705 1.8974 1.8447 1.7523 1.769 1.7447 1.6832 11.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.97 2.88 2.90 2.44 2.50 3.03 2.78 -
P/RPS 0.54 0.55 0.55 0.49 0.46 0.51 1.13 -38.79%
P/EPS 0.24 0.28 0.37 0.56 0.32 0.28 0.49 -37.78%
EY 417.51 360.75 269.66 178.77 312.59 355.67 204.26 60.85%
DY 30.30 0.00 15.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.03 0.03 0.04 0.03 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 30/08/02 -
Price 3.19 3.06 2.90 2.59 2.44 3.00 2.64 -
P/RPS 0.58 0.59 0.55 0.52 0.45 0.51 1.08 -33.85%
P/EPS 0.26 0.29 0.37 0.59 0.31 0.28 0.46 -31.56%
EY 388.71 339.53 269.66 168.41 320.28 359.23 215.09 48.20%
DY 28.21 0.00 15.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.03 0.03 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