[SBAGAN] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 39.54%
YoY- 67.63%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 17,059 19,505 20,694 20,101 18,701 17,104 14,678 10.49%
PBT 18,003 26,576 34,669 36,145 26,982 25,634 22,987 -14.97%
Tax -2,503 -3,074 -3,429 -4,743 -4,478 -4,015 -3,601 -21.44%
NP 15,500 23,502 31,240 31,402 22,504 21,619 19,386 -13.79%
-
NP to SH 15,500 23,502 31,240 31,402 22,504 21,619 19,386 -13.79%
-
Tax Rate 13.90% 11.57% 9.89% 13.12% 16.60% 15.66% 15.67% -
Total Cost 1,559 -3,997 -10,546 -11,301 -3,803 -4,515 -4,708 -
-
Net Worth 282,847 321,787 302,406 324,695 335,332 342,647 340,683 -11.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 1,101 - - - - -
Div Payout % - - 3.52% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 282,847 321,787 302,406 324,695 335,332 342,647 340,683 -11.61%
NOSH 60,476 60,463 60,481 60,483 60,485 60,505 60,499 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 90.86% 120.49% 150.96% 156.22% 120.34% 126.40% 132.08% -
ROE 5.48% 7.30% 10.33% 9.67% 6.71% 6.31% 5.69% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.21 32.26 34.22 33.23 30.92 28.27 24.26 10.52%
EPS 25.63 38.87 51.65 51.92 37.21 35.73 32.04 -13.76%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
NAPS 4.677 5.322 5.00 5.3683 5.544 5.6631 5.6312 -11.59%
Adjusted Per Share Value based on latest NOSH - 60,483
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 18.33 20.95 22.23 21.59 20.09 18.37 15.77 10.49%
EPS 16.65 25.25 33.56 33.74 24.18 23.23 20.83 -13.81%
DPS 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
NAPS 3.0386 3.457 3.2487 3.4882 3.6025 3.6811 3.66 -11.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.14 2.50 2.85 2.74 3.02 2.79 2.85 -
P/RPS 7.59 7.75 8.33 8.24 9.77 9.87 11.75 -25.17%
P/EPS 8.35 6.43 5.52 5.28 8.12 7.81 8.89 -4.07%
EY 11.98 15.55 18.12 18.95 12.32 12.81 11.24 4.32%
DY 0.00 0.00 0.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.57 0.51 0.54 0.49 0.51 -6.61%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 -
Price 2.23 2.28 2.58 2.85 2.86 2.88 2.70 -
P/RPS 7.91 7.07 7.54 8.58 9.25 10.19 11.13 -20.27%
P/EPS 8.70 5.87 4.99 5.49 7.69 8.06 8.43 2.11%
EY 11.49 17.05 20.02 18.22 13.01 12.41 11.87 -2.13%
DY 0.00 0.00 0.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.52 0.53 0.52 0.51 0.48 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