[SBAGAN] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -16.46%
YoY- 47.17%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Revenue 17,104 11,523 11,313 14,382 9,664 4,217 8,383 15.32%
PBT 25,634 17,721 6,248 25,118 15,860 3,002 13,488 13.69%
Tax -4,015 -1,174 -1,425 -3,547 -1,263 3,795 -893 35.05%
NP 21,619 16,547 4,823 21,571 14,597 6,797 12,595 11.40%
-
NP to SH 21,619 16,547 4,823 21,482 14,597 3,190 12,595 11.40%
-
Tax Rate 15.66% 6.62% 22.81% 14.12% 7.96% -126.42% 6.62% -
Total Cost -4,515 -5,024 6,490 -7,189 -4,933 -2,580 -4,212 1.39%
-
Net Worth 342,647 312,389 200,466 197,337 176,617 149,022 162,399 16.09%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Div - - 1,564 1,701 850 - 381 -
Div Payout % - - 32.45% 7.92% 5.83% - 3.03% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Net Worth 342,647 312,389 200,466 197,337 176,617 149,022 162,399 16.09%
NOSH 60,505 60,500 60,661 1,890 1,889 1,885 1,889 99.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
NP Margin 126.40% 143.60% 42.63% 149.99% 151.05% 161.18% 150.24% -
ROE 6.31% 5.30% 2.41% 10.89% 8.26% 2.14% 7.76% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
RPS 28.27 19.05 18.65 760.95 511.33 223.61 443.55 -42.32%
EPS 35.73 27.35 7.95 1,136.61 772.34 169.15 666.41 -44.28%
DPS 0.00 0.00 2.58 90.00 45.00 0.00 20.20 -
NAPS 5.6631 5.1634 3.3047 104.4111 93.45 79.02 85.9265 -41.93%
Adjusted Per Share Value based on latest NOSH - 1,890
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
RPS 25.78 17.37 17.05 21.68 14.57 6.36 12.64 15.31%
EPS 32.59 24.94 7.27 32.38 22.00 4.81 18.99 11.40%
DPS 0.00 0.00 2.36 2.56 1.28 0.00 0.58 -
NAPS 5.1652 4.7091 3.0219 2.9748 2.6624 2.2464 2.4481 16.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 -
Price 2.79 2.56 2.64 3.75 2.88 1.59 3.03 -
P/RPS 9.87 13.44 14.16 0.49 0.56 0.71 0.68 70.70%
P/EPS 7.81 9.36 33.20 0.33 0.37 0.94 0.45 76.90%
EY 12.81 10.68 3.01 303.10 268.17 106.38 219.94 -43.35%
DY 0.00 0.00 0.98 24.00 15.62 0.00 6.67 -
P/NAPS 0.49 0.50 0.80 0.04 0.03 0.02 0.04 65.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Date 21/11/07 29/11/06 23/11/05 30/11/04 19/11/03 26/11/01 - -
Price 2.88 2.69 2.51 3.86 3.06 2.25 0.00 -
P/RPS 10.19 14.12 13.46 0.51 0.60 1.01 0.00 -
P/EPS 8.06 9.84 31.57 0.34 0.40 1.33 0.00 -
EY 12.41 10.17 3.17 294.46 252.40 75.18 0.00 -
DY 0.00 0.00 1.03 23.32 14.71 0.00 0.00 -
P/NAPS 0.51 0.52 0.76 0.04 0.03 0.03 0.00 -

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