[SBAGAN] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 1883.19%
YoY- 3368.28%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 9,284 9,202 8,383 7,488 5,733 5,027 4,217 69.31%
PBT 15,094 18,824 13,488 11,342 -783 -783 3,002 193.78%
Tax -1,200 -1,177 -893 -625 3,789 3,780 3,795 -
NP 13,894 17,647 12,595 10,717 3,006 2,997 6,797 61.13%
-
NP to SH 13,894 17,647 12,595 10,717 -601 -610 3,190 166.94%
-
Tax Rate 7.95% 6.25% 6.62% 5.51% - - -126.42% -
Total Cost -4,610 -8,445 -4,212 -3,229 2,727 2,030 -2,580 47.30%
-
Net Worth 163,105 164,666 162,399 156,679 0 147,045 149,022 6.21%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,144 763 381 381 - - - -
Div Payout % 8.24% 4.33% 3.03% 3.56% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 163,105 164,666 162,399 156,679 0 147,045 149,022 6.21%
NOSH 1,889 1,890 1,889 1,890 1,890 1,895 1,885 0.14%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 149.66% 191.77% 150.24% 143.12% 52.43% 59.62% 161.18% -
ROE 8.52% 10.72% 7.76% 6.84% 0.00% -0.41% 2.14% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 491.23 486.87 443.55 396.12 303.33 265.15 223.61 69.07%
EPS 735.16 933.68 666.41 566.93 -31.80 -32.17 169.15 166.56%
DPS 60.56 40.40 20.20 20.20 0.00 0.00 0.00 -
NAPS 86.3021 87.123 85.9265 82.8842 0.00 77.56 79.02 6.05%
Adjusted Per Share Value based on latest NOSH - 1,890
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.00 13.87 12.64 11.29 8.64 7.58 6.36 69.29%
EPS 20.94 26.60 18.99 16.16 -0.91 -0.92 4.81 166.85%
DPS 1.73 1.15 0.58 0.58 0.00 0.00 0.00 -
NAPS 2.4587 2.4823 2.4481 2.3619 0.00 2.2166 2.2464 6.21%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.44 2.50 3.03 2.78 2.84 2.59 1.59 -
P/RPS 0.50 0.51 0.68 0.70 0.94 0.98 0.71 -20.86%
P/EPS 0.33 0.27 0.45 0.49 -8.93 -8.05 0.94 -50.26%
EY 301.29 373.47 219.94 203.93 -11.20 -12.42 106.38 100.30%
DY 24.82 16.16 6.67 7.27 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.04 0.03 0.00 0.03 0.02 31.06%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 - - - - 27/02/02 26/11/01 -
Price 2.59 0.00 0.00 0.00 0.00 2.69 2.25 -
P/RPS 0.53 0.00 0.00 0.00 0.00 1.01 1.01 -34.96%
P/EPS 0.35 0.00 0.00 0.00 0.00 -8.36 1.33 -58.96%
EY 283.84 0.00 0.00 0.00 0.00 -11.96 75.18 142.66%
DY 23.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.00 0.00 0.00 0.00 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