[SBAGAN] YoY Annualized Quarter 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- 14.74%
YoY- 112.7%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 12,322 8,965 11,540 19,873 12,642 10,788 10,936 2.00%
PBT 21,853 7,225 -8,904 32,882 15,338 7,317 12,190 10.21%
Tax -1,453 -662 -732 -2,645 -1,122 -1,160 -1,542 -0.98%
NP 20,400 6,562 -9,636 30,237 14,216 6,157 10,648 11.43%
-
NP to SH 20,400 6,562 -9,636 30,237 14,216 6,157 10,648 11.43%
-
Tax Rate 6.65% 9.16% - 8.04% 7.32% 15.85% 12.65% -
Total Cost -8,077 2,402 21,176 -10,364 -1,573 4,630 288 -
-
Net Worth 367,919 340,972 276,821 324,732 325,345 201,055 203,080 10.40%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 806 - - - - - 2,086 -14.65%
Div Payout % 3.95% - - - - - 19.60% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 367,919 340,972 276,821 324,732 325,345 201,055 203,080 10.40%
NOSH 60,498 60,466 60,476 60,490 60,476 60,524 1,889 78.15%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 165.55% 73.20% -83.50% 152.15% 112.44% 57.08% 97.37% -
ROE 5.54% 1.92% -3.48% 9.31% 4.37% 3.06% 5.24% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 20.37 14.83 19.08 32.85 20.91 17.82 578.62 -42.73%
EPS 33.72 10.85 -15.93 49.99 23.51 10.17 563.39 -37.44%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 110.40 -52.10%
NAPS 6.0815 5.639 4.5773 5.3683 5.3797 3.3219 107.4503 -38.02%
Adjusted Per Share Value based on latest NOSH - 60,483
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 18.58 13.51 17.40 29.96 19.06 16.26 16.49 2.00%
EPS 30.75 9.89 -14.53 45.58 21.43 9.28 16.05 11.43%
DPS 1.22 0.00 0.00 0.00 0.00 0.00 3.15 -14.61%
NAPS 5.5462 5.14 4.1729 4.8952 4.9044 3.0308 3.0613 10.40%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.90 2.51 2.02 2.74 2.78 2.25 4.09 -
P/RPS 14.24 16.93 10.59 8.34 13.30 12.62 0.71 64.79%
P/EPS 8.60 23.13 -12.68 5.48 11.83 22.12 0.73 50.81%
EY 11.63 4.32 -7.89 18.24 8.46 4.52 137.75 -33.75%
DY 0.46 0.00 0.00 0.00 0.00 0.00 26.99 -49.25%
P/NAPS 0.48 0.45 0.44 0.51 0.52 0.68 0.04 51.27%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 20/05/10 29/05/09 30/05/08 29/05/07 30/05/06 19/05/05 -
Price 2.90 2.30 2.40 2.85 2.83 2.20 3.36 -
P/RPS 14.24 15.51 12.58 8.67 13.54 12.34 0.58 70.44%
P/EPS 8.60 21.19 -15.06 5.70 12.04 21.63 0.60 55.82%
EY 11.63 4.72 -6.64 17.54 8.31 4.62 167.67 -35.88%
DY 0.46 0.00 0.00 0.00 0.00 0.00 32.86 -50.89%
P/NAPS 0.48 0.41 0.52 0.53 0.53 0.66 0.03 58.70%

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