[SBAGAN] YoY Cumulative 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- 93.05%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 6,413 4,682 6,996 10,631 6,608 6,144 6,226 0.49%
PBT 11,788 5,697 -2,087 14,579 10,584 2,636 9,741 3.22%
Tax -701 -322 -477 -1,403 -526 -771 -907 -4.20%
NP 11,087 5,375 -2,564 13,176 10,058 1,865 8,834 3.85%
-
NP to SH 11,087 5,375 -2,564 13,176 10,058 1,865 8,834 3.85%
-
Tax Rate 5.95% 5.65% - 9.62% 4.97% 29.25% 9.31% -
Total Cost -4,674 -693 9,560 -2,545 -3,450 4,279 -2,608 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 2.94% 1.63% -0.91% 3.93% 3.18% 0.93% 4.30% -
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 10.60 7.74 11.57 17.57 10.93 10.15 329.42 -43.58%
EPS 18.33 8.89 -4.24 21.78 16.63 3.08 467.41 -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 9.67 7.06 10.55 16.03 9.96 9.26 9.39 0.49%
EPS 16.71 8.10 -3.87 19.86 15.16 2.81 13.32 3.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6798 4.9832 4.2635 5.0558 4.7746 3.0232 3.0977 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 30.94 29.83 18.50 17.19 24.35 23.65 1.13 73.56%
P/EPS 17.89 25.98 -50.47 13.87 16.00 77.92 0.80 67.80%
EY 5.59 3.85 -1.98 7.21 6.25 1.28 125.31 -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 26.60 34.61 19.28 16.27 28.74 22.86 1.23 66.87%
P/EPS 15.38 30.15 -52.59 13.13 18.88 75.32 0.87 61.36%
EY 6.50 3.32 -1.90 7.62 5.30 1.33 115.13 -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