[SBAGAN] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 38.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Revenue 3,886 3,229 3,257 2,699 1,111 2,343 714 32.61%
PBT 5,681 1,611 8,620 7,250 -2,709 2,627 1,076 31.94%
Tax -215 -480 -463 -441 2,709 -334 -35 35.31%
NP 5,466 1,131 8,157 6,809 0 2,293 1,041 31.82%
-
NP to SH 5,466 1,131 8,157 6,809 -2,768 2,293 1,041 31.82%
-
Tax Rate 3.78% 29.80% 5.37% 6.08% - 12.71% 3.25% -
Total Cost -1,580 2,098 -4,900 -4,110 1,111 50 -327 30.00%
-
Net Worth 316,647 200,320 205,492 183,428 147,045 164,666 152,000 13.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Div - - - 850 - - - -
Div Payout % - - - 12.49% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Net Worth 316,647 200,320 205,492 183,428 147,045 164,666 152,000 13.00%
NOSH 60,464 60,481 1,889 1,890 1,895 1,890 1,890 78.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
NP Margin 140.66% 35.03% 250.45% 252.28% 0.00% 97.87% 145.80% -
ROE 1.73% 0.56% 3.97% 3.71% -1.88% 1.39% 0.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 6.43 5.34 172.33 142.80 58.60 123.97 37.77 -25.54%
EPS 9.04 1.87 431.59 360.26 -146.00 121.32 55.07 -25.99%
DPS 0.00 0.00 0.00 45.00 0.00 0.00 0.00 -
NAPS 5.2369 3.3121 108.727 97.0508 77.56 87.123 80.41 -36.55%
Adjusted Per Share Value based on latest NOSH - 1,890
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 5.86 4.87 4.91 4.07 1.67 3.53 1.08 32.54%
EPS 8.24 1.70 12.30 10.26 -4.17 3.46 1.57 31.81%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 4.7733 3.0197 3.0977 2.7651 2.2166 2.4823 2.2913 13.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 26/12/00 -
Price 2.66 2.40 3.73 2.97 2.59 2.50 2.16 -
P/RPS 41.39 44.95 2.16 2.08 4.42 2.02 5.72 39.05%
P/EPS 29.42 128.34 0.86 0.82 -1.77 2.06 3.92 39.90%
EY 3.40 0.78 115.71 121.30 -56.37 48.53 25.50 -28.51%
DY 0.00 0.00 0.00 15.15 0.00 0.00 0.00 -
P/NAPS 0.51 0.72 0.03 0.03 0.03 0.03 0.03 60.31%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 28/02/03 28/02/01 -
Price 3.14 2.32 4.06 3.19 2.69 2.44 1.88 -
P/RPS 48.86 43.46 2.36 2.23 4.59 1.97 4.98 46.28%
P/EPS 34.73 124.06 0.94 0.89 -1.84 2.01 3.41 47.20%
EY 2.88 0.81 106.30 112.93 -54.28 49.72 29.29 -32.05%
DY 0.00 0.00 0.00 14.11 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.04 0.03 0.03 0.03 0.02 76.22%

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