[SBAGAN] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -21.27%
YoY- 2411.81%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 10,020 9,664 9,991 9,284 9,202 8,383 7,488 21.36%
PBT 20,483 15,860 16,168 15,094 18,824 13,488 11,342 48.13%
Tax -1,370 -1,263 -1,388 -1,200 -1,177 -893 -625 68.50%
NP 19,113 14,597 14,780 13,894 17,647 12,595 10,717 46.90%
-
NP to SH 19,113 14,597 14,780 13,894 17,647 12,595 10,717 46.90%
-
Tax Rate 6.69% 7.96% 8.58% 7.95% 6.25% 6.62% 5.51% -
Total Cost -9,093 -4,933 -4,789 -4,610 -8,445 -4,212 -3,229 99.04%
-
Net Worth 183,428 176,617 171,707 163,105 164,666 162,399 156,679 11.04%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,701 850 850 1,144 763 381 381 170.39%
Div Payout % 8.90% 5.83% 5.75% 8.24% 4.33% 3.03% 3.56% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 183,428 176,617 171,707 163,105 164,666 162,399 156,679 11.04%
NOSH 1,890 1,889 1,889 1,889 1,890 1,889 1,890 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 190.75% 151.05% 147.93% 149.66% 191.77% 150.24% 143.12% -
ROE 10.42% 8.26% 8.61% 8.52% 10.72% 7.76% 6.84% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 530.15 511.33 528.63 491.23 486.87 443.55 396.12 21.38%
EPS 1,011.26 772.34 782.01 735.16 933.68 666.41 566.93 46.92%
DPS 90.00 45.00 45.00 60.56 40.40 20.20 20.20 170.03%
NAPS 97.0508 93.45 90.8508 86.3021 87.123 85.9265 82.8842 11.06%
Adjusted Per Share Value based on latest NOSH - 1,889
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.10 14.57 15.06 14.00 13.87 12.64 11.29 21.32%
EPS 28.81 22.00 22.28 20.94 26.60 18.99 16.16 46.87%
DPS 2.56 1.28 1.28 1.73 1.15 0.58 0.58 168.34%
NAPS 2.7651 2.6624 2.5884 2.4587 2.4823 2.4481 2.3619 11.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.97 2.88 2.90 2.44 2.50 3.03 2.78 -
P/RPS 0.56 0.56 0.55 0.50 0.51 0.68 0.70 -13.78%
P/EPS 0.29 0.37 0.37 0.33 0.27 0.45 0.49 -29.44%
EY 340.49 268.17 269.66 301.29 373.47 219.94 203.93 40.60%
DY 30.30 15.62 15.52 24.82 16.16 6.67 7.27 158.31%
P/NAPS 0.03 0.03 0.03 0.03 0.03 0.04 0.03 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 29/08/03 21/05/03 - - - -
Price 3.19 3.06 2.90 2.59 0.00 0.00 0.00 -
P/RPS 0.60 0.60 0.55 0.53 0.00 0.00 0.00 -
P/EPS 0.32 0.40 0.37 0.35 0.00 0.00 0.00 -
EY 317.01 252.40 269.66 283.84 0.00 0.00 0.00 -
DY 28.21 14.71 15.52 23.38 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.03 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