[SBAGAN] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 40.11%
YoY- 483.18%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 9,664 9,991 9,284 9,202 8,383 7,488 5,733 41.59%
PBT 15,860 16,168 15,094 18,824 13,488 11,342 -783 -
Tax -1,263 -1,388 -1,200 -1,177 -893 -625 3,789 -
NP 14,597 14,780 13,894 17,647 12,595 10,717 3,006 186.48%
-
NP to SH 14,597 14,780 13,894 17,647 12,595 10,717 -601 -
-
Tax Rate 7.96% 8.58% 7.95% 6.25% 6.62% 5.51% - -
Total Cost -4,933 -4,789 -4,610 -8,445 -4,212 -3,229 2,727 -
-
Net Worth 176,617 171,707 163,105 164,666 162,399 156,679 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 850 850 1,144 763 381 381 - -
Div Payout % 5.83% 5.75% 8.24% 4.33% 3.03% 3.56% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 176,617 171,707 163,105 164,666 162,399 156,679 0 -
NOSH 1,889 1,889 1,889 1,890 1,889 1,890 1,890 -0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 151.05% 147.93% 149.66% 191.77% 150.24% 143.12% 52.43% -
ROE 8.26% 8.61% 8.52% 10.72% 7.76% 6.84% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 511.33 528.63 491.23 486.87 443.55 396.12 303.33 41.59%
EPS 772.34 782.01 735.16 933.68 666.41 566.93 -31.80 -
DPS 45.00 45.00 60.56 40.40 20.20 20.20 0.00 -
NAPS 93.45 90.8508 86.3021 87.123 85.9265 82.8842 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,890
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.57 15.06 14.00 13.87 12.64 11.29 8.64 41.63%
EPS 22.00 22.28 20.94 26.60 18.99 16.16 -0.91 -
DPS 1.28 1.28 1.73 1.15 0.58 0.58 0.00 -
NAPS 2.6624 2.5884 2.4587 2.4823 2.4481 2.3619 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.88 2.90 2.44 2.50 3.03 2.78 2.84 -
P/RPS 0.56 0.55 0.50 0.51 0.68 0.70 0.94 -29.17%
P/EPS 0.37 0.37 0.33 0.27 0.45 0.49 -8.93 -
EY 268.17 269.66 301.29 373.47 219.94 203.93 -11.20 -
DY 15.62 15.52 24.82 16.16 6.67 7.27 0.00 -
P/NAPS 0.03 0.03 0.03 0.03 0.04 0.03 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 21/05/03 - - - - -
Price 3.06 2.90 2.59 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.55 0.53 0.00 0.00 0.00 0.00 -
P/EPS 0.40 0.37 0.35 0.00 0.00 0.00 0.00 -
EY 252.40 269.66 283.84 0.00 0.00 0.00 0.00 -
DY 14.71 15.52 23.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.00 0.00 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