[SBAGAN] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 58.02%
YoY- 117.37%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 14,940 14,382 13,871 10,923 10,020 9,664 9,991 30.60%
PBT 26,488 25,118 29,122 31,719 20,483 15,860 16,168 38.76%
Tax -3,569 -3,547 -3,319 -1,517 -1,370 -1,263 -1,388 87.15%
NP 22,919 21,571 25,803 30,202 19,113 14,597 14,780 33.79%
-
NP to SH 22,830 21,482 25,714 30,202 19,113 14,597 14,780 33.44%
-
Tax Rate 13.47% 14.12% 11.40% 4.78% 6.69% 7.96% 8.58% -
Total Cost -7,979 -7,189 -11,932 -19,279 -9,093 -4,933 -4,789 40.32%
-
Net Worth 205,492 197,337 192,487 192,462 183,428 176,617 171,707 12.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 850 1,701 1,701 2,551 1,701 850 850 0.00%
Div Payout % 3.73% 7.92% 6.62% 8.45% 8.90% 5.83% 5.75% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 205,492 197,337 192,487 192,462 183,428 176,617 171,707 12.65%
NOSH 1,889 1,890 1,849 1,890 1,890 1,889 1,889 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 153.41% 149.99% 186.02% 276.50% 190.75% 151.05% 147.93% -
ROE 11.11% 10.89% 13.36% 15.69% 10.42% 8.26% 8.61% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 790.48 760.95 749.82 577.93 530.15 511.33 528.63 30.60%
EPS 1,207.94 1,136.61 1,390.02 1,597.98 1,011.26 772.34 782.01 33.44%
DPS 45.00 90.00 91.95 135.00 90.00 45.00 45.00 0.00%
NAPS 108.727 104.4111 104.0529 101.8317 97.0508 93.45 90.8508 12.65%
Adjusted Per Share Value based on latest NOSH - 1,890
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.05 15.45 14.90 11.73 10.76 10.38 10.73 30.63%
EPS 24.53 23.08 27.62 32.45 20.53 15.68 15.88 33.45%
DPS 0.91 1.83 1.83 2.74 1.83 0.91 0.91 0.00%
NAPS 2.2076 2.12 2.0679 2.0676 1.9706 1.8974 1.8446 12.66%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.73 3.75 4.31 4.44 2.97 2.88 2.90 -
P/RPS 0.47 0.49 0.57 0.77 0.56 0.56 0.55 -9.90%
P/EPS 0.31 0.33 0.31 0.28 0.29 0.37 0.37 -11.07%
EY 323.85 303.10 322.51 359.91 340.49 268.17 269.66 12.92%
DY 12.06 24.00 21.33 30.41 30.30 15.62 15.52 -15.41%
P/NAPS 0.03 0.04 0.04 0.04 0.03 0.03 0.03 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 30/11/04 27/08/04 25/05/04 26/02/04 19/11/03 29/08/03 -
Price 4.06 3.86 3.97 4.73 3.19 3.06 2.90 -
P/RPS 0.51 0.51 0.53 0.82 0.60 0.60 0.55 -4.88%
P/EPS 0.34 0.34 0.29 0.30 0.32 0.40 0.37 -5.45%
EY 297.52 294.46 350.13 337.84 317.01 252.40 269.66 6.74%
DY 11.08 23.32 23.16 28.54 28.21 14.71 15.52 -20.03%
P/NAPS 0.04 0.04 0.04 0.05 0.03 0.03 0.03 21.03%

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