[SBAGAN] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 1.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 9,202 8,383 7,488 5,733 5,027 4,217 3,028 109.38%
PBT 18,824 13,488 11,342 -783 -783 3,002 48 5199.76%
Tax -1,177 -893 -625 3,789 3,780 3,795 3,868 -
NP 17,647 12,595 10,717 3,006 2,997 6,797 3,916 172.07%
-
NP to SH 17,647 12,595 10,717 -601 -610 3,190 309 1372.11%
-
Tax Rate 6.25% 6.62% 5.51% - - -126.42% -8,058.33% -
Total Cost -8,445 -4,212 -3,229 2,727 2,030 -2,580 -888 347.03%
-
Net Worth 164,666 162,399 156,679 0 147,045 149,022 146,181 8.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 763 381 381 - - - - -
Div Payout % 4.33% 3.03% 3.56% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 164,666 162,399 156,679 0 147,045 149,022 146,181 8.23%
NOSH 1,890 1,889 1,890 1,890 1,895 1,885 1,890 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 191.77% 150.24% 143.12% 52.43% 59.62% 161.18% 129.33% -
ROE 10.72% 7.76% 6.84% 0.00% -0.41% 2.14% 0.21% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 486.87 443.55 396.12 303.33 265.15 223.61 160.18 109.40%
EPS 933.68 666.41 566.93 -31.80 -32.17 169.15 16.35 1372.04%
DPS 40.40 20.20 20.20 0.00 0.00 0.00 0.00 -
NAPS 87.123 85.9265 82.8842 0.00 77.56 79.02 77.33 8.25%
Adjusted Per Share Value based on latest NOSH - 1,890
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.87 12.64 11.29 8.64 7.58 6.36 4.56 109.50%
EPS 26.60 18.99 16.16 -0.91 -0.92 4.81 0.47 1363.28%
DPS 1.15 0.58 0.58 0.00 0.00 0.00 0.00 -
NAPS 2.4823 2.4481 2.3619 0.00 2.2166 2.2464 2.2036 8.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.50 3.03 2.78 2.84 2.59 1.59 1.70 -
P/RPS 0.51 0.68 0.70 0.94 0.98 0.71 1.06 -38.51%
P/EPS 0.27 0.45 0.49 -8.93 -8.05 0.94 10.40 -91.17%
EY 373.47 219.94 203.93 -11.20 -12.42 106.38 9.62 1038.91%
DY 16.16 6.67 7.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 0.03 0.00 0.03 0.02 0.02 30.94%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - 27/02/02 26/11/01 29/08/01 -
Price 0.00 0.00 0.00 0.00 2.69 2.25 1.88 -
P/RPS 0.00 0.00 0.00 0.00 1.01 1.01 1.17 -
P/EPS 0.00 0.00 0.00 0.00 -8.36 1.33 11.50 -
EY 0.00 0.00 0.00 0.00 -11.96 75.18 8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.03 0.03 0.02 -

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