[SBAGAN] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 19.03%
YoY- 383.29%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,881 3,037 5,483 3,886 3,229 3,257 2,699 1.09%
PBT 1,834 -1,544 7,029 5,681 1,611 8,620 7,250 -20.45%
Tax -229 -107 -678 -215 -480 -463 -441 -10.33%
NP 1,605 -1,651 6,351 5,466 1,131 8,157 6,809 -21.38%
-
NP to SH 1,605 -1,651 6,351 5,466 1,131 8,157 6,809 -21.38%
-
Tax Rate 12.49% - 9.65% 3.78% 29.80% 5.37% 6.08% -
Total Cost 1,276 4,688 -868 -1,580 2,098 -4,900 -4,110 -
-
Net Worth 331,144 282,847 335,332 316,647 200,320 205,492 183,428 10.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 850 -
Div Payout % - - - - - - 12.49% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 331,144 282,847 335,332 316,647 200,320 205,492 183,428 10.33%
NOSH 60,566 60,476 60,485 60,464 60,481 1,889 1,890 78.12%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 55.71% -54.36% 115.83% 140.66% 35.03% 250.45% 252.28% -
ROE 0.48% -0.58% 1.89% 1.73% 0.56% 3.97% 3.71% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.76 5.02 9.06 6.43 5.34 172.33 142.80 -43.24%
EPS 2.65 -2.73 10.50 9.04 1.87 431.59 360.26 -55.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 45.00 -
NAPS 5.4675 4.677 5.544 5.2369 3.3121 108.727 97.0508 -38.05%
Adjusted Per Share Value based on latest NOSH - 60,464
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.34 4.58 8.27 5.86 4.87 4.91 4.07 1.07%
EPS 2.42 -2.49 9.57 8.24 1.70 12.30 10.26 -21.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
NAPS 4.9918 4.2638 5.055 4.7733 3.0197 3.0977 2.7651 10.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.31 2.14 3.02 2.66 2.40 3.73 2.97 -
P/RPS 48.56 42.61 33.32 41.39 44.95 2.16 2.08 68.97%
P/EPS 87.17 -78.39 28.76 29.42 128.34 0.86 0.82 117.49%
EY 1.15 -1.28 3.48 3.40 0.78 115.71 121.30 -53.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.15 -
P/NAPS 0.42 0.46 0.54 0.51 0.72 0.03 0.03 55.18%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 25/02/09 22/02/08 23/02/07 27/02/06 21/02/05 26/02/04 -
Price 2.68 2.23 2.86 3.14 2.32 4.06 3.19 -
P/RPS 56.34 44.41 31.55 48.86 43.46 2.36 2.23 71.21%
P/EPS 101.13 -81.68 27.24 34.73 124.06 0.94 0.89 119.92%
EY 0.99 -1.22 3.67 2.88 0.81 106.30 112.93 -54.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.11 -
P/NAPS 0.49 0.48 0.52 0.60 0.70 0.04 0.03 59.21%

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