[SBAGAN] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -3.47%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 12,826 9,364 13,992 21,262 13,216 12,288 12,452 0.49%
PBT 23,576 11,394 -4,174 29,158 21,168 5,272 19,482 3.22%
Tax -1,402 -644 -954 -2,806 -1,052 -1,542 -1,814 -4.20%
NP 22,174 10,750 -5,128 26,352 20,116 3,730 17,668 3.85%
-
NP to SH 22,174 10,750 -5,128 26,352 20,116 3,730 17,668 3.85%
-
Tax Rate 5.95% 5.65% - 9.62% 4.97% 29.25% 9.31% -
Total Cost -9,348 -1,386 19,120 -5,090 -6,900 8,558 -5,216 10.20%
-
Net Worth 376,782 330,571 282,826 335,389 316,733 200,554 205,492 10.62%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 376,782 330,571 282,826 335,389 316,733 200,554 205,492 10.62%
NOSH 60,485 60,461 60,471 60,495 60,481 60,551 1,889 78.15%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 172.88% 114.80% -36.65% 123.94% 152.21% 30.35% 141.89% -
ROE 5.89% 3.25% -1.81% 7.86% 6.35% 1.86% 8.60% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 21.21 15.49 23.14 35.15 21.85 20.29 658.84 -43.58%
EPS 36.66 17.78 -8.48 43.56 33.26 6.16 934.82 -41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2293 5.4675 4.677 5.544 5.2369 3.3121 108.727 -37.89%
Adjusted Per Share Value based on latest NOSH - 60,485
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 13.78 10.06 15.03 22.84 14.20 13.20 13.38 0.49%
EPS 23.82 11.55 -5.51 28.31 21.61 4.01 18.98 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0478 3.5513 3.0384 3.6031 3.4027 2.1545 2.2076 10.62%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.28 2.31 2.14 3.02 2.66 2.40 3.73 -
P/RPS 15.47 14.92 9.25 8.59 12.17 11.83 0.57 73.31%
P/EPS 8.95 12.99 -25.24 6.93 8.00 38.96 0.40 67.82%
EY 11.18 7.70 -3.96 14.42 12.50 2.57 250.62 -40.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.46 0.54 0.51 0.72 0.03 61.34%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 22/02/10 25/02/09 22/02/08 23/02/07 27/02/06 21/02/05 -
Price 2.82 2.68 2.23 2.86 3.14 2.32 4.06 -
P/RPS 13.30 17.30 9.64 8.14 14.37 11.43 0.62 66.65%
P/EPS 7.69 15.07 -26.30 6.57 9.44 37.66 0.43 61.67%
EY 13.00 6.63 -3.80 15.23 10.59 2.66 230.25 -38.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.48 0.52 0.60 0.70 0.04 49.66%

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