[SBAGAN] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -119.12%
YoY- -120.16%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 8,383 7,488 5,733 5,027 4,217 3,028 2,954 100.31%
PBT 13,488 11,342 -783 -783 3,002 48 5,203 88.60%
Tax -893 -625 3,789 3,780 3,795 3,868 -356 84.51%
NP 12,595 10,717 3,006 2,997 6,797 3,916 4,847 88.89%
-
NP to SH 12,595 10,717 -601 -610 3,190 309 4,847 88.89%
-
Tax Rate 6.62% 5.51% - - -126.42% -8,058.33% 6.84% -
Total Cost -4,212 -3,229 2,727 2,030 -2,580 -888 -1,893 70.35%
-
Net Worth 162,399 156,679 0 147,045 149,022 146,181 148,885 5.95%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 381 381 - - - - 19 636.75%
Div Payout % 3.03% 3.56% - - - - 0.39% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 162,399 156,679 0 147,045 149,022 146,181 148,885 5.95%
NOSH 1,889 1,890 1,890 1,895 1,885 1,890 1,889 0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 150.24% 143.12% 52.43% 59.62% 161.18% 129.33% 164.08% -
ROE 7.76% 6.84% 0.00% -0.41% 2.14% 0.21% 3.26% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 443.55 396.12 303.33 265.15 223.61 160.18 156.31 100.30%
EPS 666.41 566.93 -31.80 -32.17 169.15 16.35 256.48 88.88%
DPS 20.20 20.20 0.00 0.00 0.00 0.00 1.01 635.46%
NAPS 85.9265 82.8842 0.00 77.56 79.02 77.33 78.7827 5.95%
Adjusted Per Share Value based on latest NOSH - 1,895
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 12.64 11.29 8.64 7.58 6.36 4.56 4.45 100.43%
EPS 18.99 16.16 -0.91 -0.92 4.81 0.47 7.31 88.86%
DPS 0.58 0.58 0.00 0.00 0.00 0.00 0.03 619.04%
NAPS 2.4481 2.3619 0.00 2.2166 2.2464 2.2036 2.2444 5.95%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.03 2.78 2.84 2.59 1.59 1.70 2.03 -
P/RPS 0.68 0.70 0.94 0.98 0.71 1.06 1.30 -35.05%
P/EPS 0.45 0.49 -8.93 -8.05 0.94 10.40 0.79 -31.26%
EY 219.94 203.93 -11.20 -12.42 106.38 9.62 126.34 44.66%
DY 6.67 7.27 0.00 0.00 0.00 0.00 0.50 461.59%
P/NAPS 0.04 0.03 0.00 0.03 0.02 0.02 0.03 21.12%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - 27/02/02 26/11/01 29/08/01 31/05/02 -
Price 0.00 0.00 0.00 2.69 2.25 1.88 2.50 -
P/RPS 0.00 0.00 0.00 1.01 1.01 1.17 1.60 -
P/EPS 0.00 0.00 0.00 -8.36 1.33 11.50 0.97 -
EY 0.00 0.00 0.00 -11.96 75.18 8.69 102.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
P/NAPS 0.00 0.00 0.00 0.03 0.03 0.02 0.03 -

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