[SBAGAN] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 6.28%
YoY- 19.45%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Revenue 18,701 12,180 11,285 14,940 10,020 5,027 9,202 15.22%
PBT 26,982 21,791 -761 26,488 20,483 -783 18,824 7.46%
Tax -4,478 -909 -1,442 -3,569 -1,370 3,780 -1,177 30.61%
NP 22,504 20,882 -2,203 22,919 19,113 2,997 17,647 4.97%
-
NP to SH 22,504 20,882 -2,203 22,830 19,113 -610 17,647 4.97%
-
Tax Rate 16.60% 4.17% - 13.47% 6.69% - 6.25% -
Total Cost -3,803 -8,702 13,488 -7,979 -9,093 2,030 -8,445 -14.74%
-
Net Worth 335,332 316,647 200,320 205,492 183,428 147,045 164,666 15.27%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Div - - 1,564 850 1,701 - 763 -
Div Payout % - - 0.00% 3.73% 8.90% - 4.33% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Net Worth 335,332 316,647 200,320 205,492 183,428 147,045 164,666 15.27%
NOSH 60,485 60,464 60,481 1,889 1,890 1,895 1,890 99.92%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
NP Margin 120.34% 171.44% -19.52% 153.41% 190.75% 59.62% 191.77% -
ROE 6.71% 6.59% -1.10% 11.11% 10.42% -0.41% 10.72% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 30.92 20.14 18.66 790.48 530.15 265.15 486.87 -42.36%
EPS 37.21 34.54 -3.64 1,207.94 1,011.26 -32.17 933.68 -47.48%
DPS 0.00 0.00 2.59 45.00 90.00 0.00 40.40 -
NAPS 5.544 5.2369 3.3121 108.727 97.0508 77.56 87.123 -42.34%
Adjusted Per Share Value based on latest NOSH - 1,889
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 28.19 18.36 17.01 22.52 15.10 7.58 13.87 15.23%
EPS 33.92 31.48 -3.32 34.42 28.81 -0.92 26.60 4.97%
DPS 0.00 0.00 2.36 1.28 2.56 0.00 1.15 -
NAPS 5.055 4.7733 3.0197 3.0977 2.7651 2.2166 2.4823 15.27%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 -
Price 3.02 2.66 2.40 3.73 2.97 2.59 2.50 -
P/RPS 9.77 13.20 12.86 0.47 0.56 0.98 0.51 80.43%
P/EPS 8.12 7.70 -65.89 0.31 0.29 -8.05 0.27 97.45%
EY 12.32 12.98 -1.52 323.85 340.49 -12.42 373.47 -49.43%
DY 0.00 0.00 1.08 12.06 30.30 0.00 16.16 -
P/NAPS 0.54 0.51 0.72 0.03 0.03 0.03 0.03 78.20%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 22/02/08 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 - -
Price 2.86 3.14 2.32 4.06 3.19 2.69 0.00 -
P/RPS 9.25 15.59 12.43 0.51 0.60 1.01 0.00 -
P/EPS 7.69 9.09 -63.69 0.34 0.32 -8.36 0.00 -
EY 13.01 11.00 -1.57 297.52 317.01 -11.96 0.00 -
DY 0.00 0.00 1.12 11.08 28.21 0.00 0.00 -
P/NAPS 0.52 0.60 0.70 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