[SBAGAN] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 4.09%
YoY- 7.77%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 19,505 20,694 20,101 18,701 17,104 14,678 13,107 30.25%
PBT 26,576 34,669 36,145 26,982 25,634 22,987 19,859 21.37%
Tax -3,074 -3,429 -4,743 -4,478 -4,015 -3,601 -1,126 94.97%
NP 23,502 31,240 31,402 22,504 21,619 19,386 18,733 16.27%
-
NP to SH 23,502 31,240 31,402 22,504 21,619 19,386 18,733 16.27%
-
Tax Rate 11.57% 9.89% 13.12% 16.60% 15.66% 15.67% 5.67% -
Total Cost -3,997 -10,546 -11,301 -3,803 -4,515 -4,708 -5,626 -20.33%
-
Net Worth 321,787 302,406 324,695 335,332 342,647 340,683 324,933 -0.64%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 1,101 - - - - - -
Div Payout % - 3.52% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 321,787 302,406 324,695 335,332 342,647 340,683 324,933 -0.64%
NOSH 60,463 60,481 60,483 60,485 60,505 60,499 60,400 0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 120.49% 150.96% 156.22% 120.34% 126.40% 132.08% 142.92% -
ROE 7.30% 10.33% 9.67% 6.71% 6.31% 5.69% 5.77% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.26 34.22 33.23 30.92 28.27 24.26 21.70 30.16%
EPS 38.87 51.65 51.92 37.21 35.73 32.04 31.01 16.20%
DPS 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.322 5.00 5.3683 5.544 5.6631 5.6312 5.3797 -0.71%
Adjusted Per Share Value based on latest NOSH - 60,485
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.40 31.20 30.30 28.19 25.78 22.13 19.76 30.23%
EPS 35.43 47.09 47.34 33.92 32.59 29.22 28.24 16.27%
DPS 0.00 1.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8508 4.5586 4.8946 5.055 5.1652 5.1356 4.8982 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.50 2.85 2.74 3.02 2.79 2.85 2.78 -
P/RPS 7.75 8.33 8.24 9.77 9.87 11.75 12.81 -28.40%
P/EPS 6.43 5.52 5.28 8.12 7.81 8.89 8.96 -19.79%
EY 15.55 18.12 18.95 12.32 12.81 11.24 11.16 24.67%
DY 0.00 0.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.51 0.54 0.49 0.51 0.52 -6.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 -
Price 2.28 2.58 2.85 2.86 2.88 2.70 2.83 -
P/RPS 7.07 7.54 8.58 9.25 10.19 11.13 13.04 -33.43%
P/EPS 5.87 4.99 5.49 7.69 8.06 8.43 9.12 -25.39%
EY 17.05 20.02 18.22 13.01 12.41 11.87 10.96 34.15%
DY 0.00 0.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.53 0.52 0.51 0.48 0.53 -12.97%

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