[SBAGAN] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 32.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Revenue 10,888 11,660 11,876 9,832 4,336 11,140 2,804 25.35%
PBT 19,612 4,100 4,484 20,500 13,148 21,732 1,332 56.52%
Tax -1,244 -1,164 -1,776 -864 -324 -1,364 0 -
NP 18,368 2,936 2,708 19,636 12,824 20,368 1,332 54.82%
-
NP to SH 18,368 2,936 2,708 19,636 12,824 20,368 1,332 54.82%
-
Tax Rate 6.34% 28.39% 39.61% 4.21% 2.46% 6.28% 0.00% -
Total Cost -7,480 8,724 9,168 -9,804 -8,488 -9,228 1,472 -
-
Net Worth 312,389 200,466 197,337 176,617 149,022 162,399 150,889 12.88%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Net Worth 312,389 200,466 197,337 176,617 149,022 162,399 150,889 12.88%
NOSH 60,500 60,661 1,890 1,889 1,885 1,889 1,889 78.15%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
NP Margin 168.70% 25.18% 22.80% 199.72% 295.76% 182.84% 47.50% -
ROE 5.88% 1.46% 1.37% 11.12% 8.61% 12.54% 0.88% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 18.00 19.22 628.36 520.22 229.92 589.42 148.37 -29.62%
EPS 30.36 4.84 143.28 1,038.96 680.00 1,077.68 70.48 -13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1634 3.3047 104.4111 93.45 79.02 85.9265 79.84 -36.63%
Adjusted Per Share Value based on latest NOSH - 1,889
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 16.41 17.58 17.90 14.82 6.54 16.79 4.23 25.33%
EPS 27.69 4.43 4.08 29.60 19.33 30.70 2.01 54.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7091 3.0219 2.9748 2.6624 2.2464 2.4481 2.2746 12.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 29/09/00 -
Price 2.56 2.64 3.75 2.88 1.59 3.03 1.88 -
P/RPS 14.22 13.73 0.60 0.55 0.69 0.51 1.27 49.54%
P/EPS 8.43 54.55 2.62 0.28 0.23 0.28 2.67 21.11%
EY 11.86 1.83 38.21 360.75 427.67 355.67 37.49 -17.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.80 0.04 0.03 0.02 0.04 0.02 70.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/11/06 23/11/05 30/11/04 19/11/03 26/11/01 27/11/02 30/11/00 -
Price 2.69 2.51 3.86 3.06 2.25 3.00 1.81 -
P/RPS 14.95 13.06 0.61 0.59 0.98 0.51 1.22 51.80%
P/EPS 8.86 51.86 2.69 0.29 0.33 0.28 2.57 22.89%
EY 11.29 1.93 37.12 339.53 302.22 359.23 38.94 -18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.76 0.04 0.03 0.03 0.03 0.02 72.07%

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