[SBAGAN] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 65.08%
YoY- -42.17%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,216 10,888 11,716 10,788 12,288 11,660 11,367 10.53%
PBT 21,168 19,612 13,843 7,317 5,272 4,100 6,344 122.80%
Tax -1,052 -1,244 -1,154 -1,160 -1,542 -1,164 -1,578 -23.62%
NP 20,116 18,368 12,689 6,157 3,730 2,936 4,766 160.48%
-
NP to SH 20,116 18,368 12,689 6,157 3,730 2,936 4,766 160.48%
-
Tax Rate 4.97% 6.34% 8.34% 15.85% 29.25% 28.39% 24.87% -
Total Cost -6,900 -7,480 -973 4,630 8,558 8,724 6,601 -
-
Net Worth 316,733 312,389 207,227 201,055 200,554 200,466 199,827 35.82%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - 50,079 -
Div Payout % - - - - - - 1,050.76% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 316,733 312,389 207,227 201,055 200,554 200,466 199,827 35.82%
NOSH 60,481 60,500 60,481 60,524 60,551 60,661 60,482 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 152.21% 168.70% 108.30% 57.08% 30.35% 25.18% 41.93% -
ROE 6.35% 5.88% 6.12% 3.06% 1.86% 1.46% 2.39% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.85 18.00 19.37 17.82 20.29 19.22 18.79 10.55%
EPS 33.26 30.36 20.98 10.17 6.16 4.84 7.88 160.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 82.80 -
NAPS 5.2369 5.1634 3.4263 3.3219 3.3121 3.3047 3.3039 35.83%
Adjusted Per Share Value based on latest NOSH - 60,505
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.20 11.70 12.59 11.59 13.20 12.53 12.21 10.55%
EPS 21.61 19.73 13.63 6.61 4.01 3.15 5.12 160.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 53.80 -
NAPS 3.4027 3.356 2.2262 2.1599 2.1545 2.1536 2.1467 35.83%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.66 2.56 2.30 2.25 2.40 2.64 2.79 -
P/RPS 12.17 14.22 11.87 12.62 11.83 13.73 14.85 -12.39%
P/EPS 8.00 8.43 10.96 22.12 38.96 54.55 35.41 -62.80%
EY 12.50 11.86 9.12 4.52 2.57 1.83 2.82 169.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 29.68 -
P/NAPS 0.51 0.50 0.67 0.68 0.72 0.80 0.84 -28.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 -
Price 3.14 2.69 2.40 2.20 2.32 2.51 2.66 -
P/RPS 14.37 14.95 12.39 12.34 11.43 13.06 14.15 1.03%
P/EPS 9.44 8.86 11.44 21.63 37.66 51.86 33.76 -57.13%
EY 10.59 11.29 8.74 4.62 2.66 1.93 2.96 133.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 31.13 -
P/NAPS 0.60 0.52 0.70 0.66 0.70 0.76 0.81 -18.08%

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