[SBAGAN] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 6.38%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 10,923 10,020 9,664 9,991 9,284 9,202 8,383 19.27%
PBT 31,719 20,483 15,860 16,168 15,094 18,824 13,488 76.74%
Tax -1,517 -1,370 -1,263 -1,388 -1,200 -1,177 -893 42.32%
NP 30,202 19,113 14,597 14,780 13,894 17,647 12,595 79.05%
-
NP to SH 30,202 19,113 14,597 14,780 13,894 17,647 12,595 79.05%
-
Tax Rate 4.78% 6.69% 7.96% 8.58% 7.95% 6.25% 6.62% -
Total Cost -19,279 -9,093 -4,933 -4,789 -4,610 -8,445 -4,212 175.42%
-
Net Worth 192,462 183,428 176,617 171,707 163,105 164,666 162,399 11.97%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,551 1,701 850 850 1,144 763 381 254.83%
Div Payout % 8.45% 8.90% 5.83% 5.75% 8.24% 4.33% 3.03% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 192,462 183,428 176,617 171,707 163,105 164,666 162,399 11.97%
NOSH 1,890 1,890 1,889 1,889 1,889 1,890 1,889 0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 276.50% 190.75% 151.05% 147.93% 149.66% 191.77% 150.24% -
ROE 15.69% 10.42% 8.26% 8.61% 8.52% 10.72% 7.76% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 577.93 530.15 511.33 528.63 491.23 486.87 443.55 19.27%
EPS 1,597.98 1,011.26 772.34 782.01 735.16 933.68 666.41 79.05%
DPS 135.00 90.00 45.00 45.00 60.56 40.40 20.20 254.39%
NAPS 101.8317 97.0508 93.45 90.8508 86.3021 87.123 85.9265 11.97%
Adjusted Per Share Value based on latest NOSH - 1,889
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.47 15.10 14.57 15.06 14.00 13.87 12.64 19.27%
EPS 45.53 28.81 22.00 22.28 20.94 26.60 18.99 79.04%
DPS 3.85 2.56 1.28 1.28 1.73 1.15 0.58 252.79%
NAPS 2.9013 2.7651 2.6624 2.5884 2.4587 2.4823 2.4481 11.97%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.44 2.97 2.88 2.90 2.44 2.50 3.03 -
P/RPS 0.77 0.56 0.56 0.55 0.50 0.51 0.68 8.63%
P/EPS 0.28 0.29 0.37 0.37 0.33 0.27 0.45 -27.09%
EY 359.91 340.49 268.17 269.66 301.29 373.47 219.94 38.82%
DY 30.41 30.30 15.62 15.52 24.82 16.16 6.67 174.70%
P/NAPS 0.04 0.03 0.03 0.03 0.03 0.03 0.04 0.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 19/11/03 29/08/03 21/05/03 - - -
Price 4.73 3.19 3.06 2.90 2.59 0.00 0.00 -
P/RPS 0.82 0.60 0.60 0.55 0.53 0.00 0.00 -
P/EPS 0.30 0.32 0.40 0.37 0.35 0.00 0.00 -
EY 337.84 317.01 252.40 269.66 283.84 0.00 0.00 -
DY 28.54 28.21 14.71 15.52 23.38 0.00 0.00 -
P/NAPS 0.05 0.03 0.03 0.03 0.03 0.00 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