[SBAGAN] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 40.82%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 9,416 7,204 15,836 20,592 10,888 11,660 11,876 -3.79%
PBT 28,100 15,452 -2,172 30,200 19,612 4,100 4,484 35.76%
Tax -864 -372 -1,480 -2,900 -1,244 -1,164 -1,776 -11.31%
NP 27,236 15,080 -3,652 27,300 18,368 2,936 2,708 46.89%
-
NP to SH 27,236 15,080 -3,652 27,300 18,368 2,936 2,708 46.89%
-
Tax Rate 3.07% 2.41% - 9.60% 6.34% 28.39% 39.61% -
Total Cost -17,820 -7,876 19,488 -6,708 -7,480 8,724 9,168 -
-
Net Worth 357,266 327,530 321,787 342,647 312,389 200,466 197,337 10.39%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 8,150 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 357,266 327,530 321,787 342,647 312,389 200,466 197,337 10.39%
NOSH 60,470 60,513 60,463 60,505 60,500 60,661 1,890 78.12%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 289.25% 209.33% -23.06% 132.58% 168.70% 25.18% 22.80% -
ROE 7.62% 4.60% -1.13% 7.97% 5.88% 1.46% 1.37% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.57 11.90 26.19 34.03 18.00 19.22 628.36 -45.99%
EPS 45.04 24.92 -6.04 45.12 30.36 4.84 143.28 -17.53%
DPS 0.00 0.00 13.48 0.00 0.00 0.00 0.00 -
NAPS 5.9081 5.4125 5.322 5.6631 5.1634 3.3047 104.4111 -38.02%
Adjusted Per Share Value based on latest NOSH - 60,505
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.19 10.86 23.87 31.04 16.41 17.58 17.90 -3.79%
EPS 41.06 22.73 -5.51 41.15 27.69 4.43 4.08 46.90%
DPS 0.00 0.00 12.29 0.00 0.00 0.00 0.00 -
NAPS 5.3856 4.9373 4.8508 5.1652 4.7091 3.0219 2.9748 10.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.40 2.48 2.50 2.79 2.56 2.64 3.75 -
P/RPS 15.41 20.83 9.55 8.20 14.22 13.73 0.60 71.72%
P/EPS 5.33 9.95 -41.39 6.18 8.43 54.55 2.62 12.55%
EY 18.77 10.05 -2.42 16.17 11.86 1.83 38.21 -11.16%
DY 0.00 0.00 5.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.47 0.49 0.50 0.80 0.04 47.35%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 24/11/09 27/11/08 21/11/07 29/11/06 23/11/05 30/11/04 -
Price 3.25 2.42 2.28 2.88 2.69 2.51 3.86 -
P/RPS 20.87 20.33 8.71 8.46 14.95 13.06 0.61 80.12%
P/EPS 7.22 9.71 -37.75 6.38 8.86 51.86 2.69 17.87%
EY 13.86 10.30 -2.65 15.67 11.29 1.93 37.12 -15.13%
DY 0.00 0.00 5.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.43 0.51 0.52 0.76 0.04 54.74%

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