[SBAGAN] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 30.4%
YoY- 243.09%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 14,678 13,107 12,180 11,523 11,716 11,256 11,285 19.21%
PBT 22,987 19,859 21,791 17,721 13,843 2,689 -761 -
Tax -3,601 -1,126 -909 -1,174 -1,154 -1,291 -1,442 84.37%
NP 19,386 18,733 20,882 16,547 12,689 1,398 -2,203 -
-
NP to SH 19,386 18,733 20,882 16,547 12,689 1,398 -2,203 -
-
Tax Rate 15.67% 5.67% 4.17% 6.62% 8.34% 48.01% - -
Total Cost -4,708 -5,626 -8,702 -5,024 -973 9,858 13,488 -
-
Net Worth 340,683 324,933 316,647 312,389 208,750 200,993 200,320 42.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 1,564 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 340,683 324,933 316,647 312,389 208,750 200,993 200,320 42.61%
NOSH 60,499 60,400 60,464 60,500 60,502 60,505 60,481 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 132.08% 142.92% 171.44% 143.60% 108.30% 12.42% -19.52% -
ROE 5.69% 5.77% 6.59% 5.30% 6.08% 0.70% -1.10% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.26 21.70 20.14 19.05 19.36 18.60 18.66 19.17%
EPS 32.04 31.01 34.54 27.35 20.97 2.31 -3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.59 -
NAPS 5.6312 5.3797 5.2369 5.1634 3.4503 3.3219 3.3121 42.58%
Adjusted Per Share Value based on latest NOSH - 60,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.13 19.76 18.36 17.37 17.66 16.97 17.01 19.23%
EPS 29.22 28.24 31.48 24.94 19.13 2.11 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.36 -
NAPS 5.1356 4.8982 4.7733 4.7091 3.1468 3.0299 3.0197 42.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.85 2.78 2.66 2.56 2.30 2.25 2.40 -
P/RPS 11.75 12.81 13.20 13.44 11.88 12.09 12.86 -5.85%
P/EPS 8.89 8.96 7.70 9.36 10.97 97.38 -65.89 -
EY 11.24 11.16 12.98 10.68 9.12 1.03 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 0.51 0.52 0.51 0.50 0.67 0.68 0.72 -20.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 30/05/06 27/02/06 -
Price 2.70 2.83 3.14 2.69 2.40 2.20 2.32 -
P/RPS 11.13 13.04 15.59 14.12 12.39 11.83 12.43 -7.11%
P/EPS 8.43 9.12 9.09 9.84 11.44 95.22 -63.69 -
EY 11.87 10.96 11.00 10.17 8.74 1.05 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
P/NAPS 0.48 0.53 0.60 0.52 0.70 0.66 0.70 -22.29%

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