[SBAGAN] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -145.68%
YoY- -109.65%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Revenue 17,059 18,701 12,180 11,285 14,940 10,020 5,027 19.05%
PBT 18,003 26,982 21,791 -761 26,488 20,483 -783 -
Tax -2,503 -4,478 -909 -1,442 -3,569 -1,370 3,780 -
NP 15,500 22,504 20,882 -2,203 22,919 19,113 2,997 26.43%
-
NP to SH 15,500 22,504 20,882 -2,203 22,830 19,113 -610 -
-
Tax Rate 13.90% 16.60% 4.17% - 13.47% 6.69% - -
Total Cost 1,559 -3,803 -8,702 13,488 -7,979 -9,093 2,030 -3.69%
-
Net Worth 282,847 335,332 316,647 200,320 205,492 183,428 147,045 9.78%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Div - - - 1,564 850 1,701 - -
Div Payout % - - - 0.00% 3.73% 8.90% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Net Worth 282,847 335,332 316,647 200,320 205,492 183,428 147,045 9.78%
NOSH 60,476 60,485 60,464 60,481 1,889 1,890 1,895 63.94%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
NP Margin 90.86% 120.34% 171.44% -19.52% 153.41% 190.75% 59.62% -
ROE 5.48% 6.71% 6.59% -1.10% 11.11% 10.42% -0.41% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 28.21 30.92 20.14 18.66 790.48 530.15 265.15 -27.37%
EPS 25.63 37.21 34.54 -3.64 1,207.94 1,011.26 -32.17 -
DPS 0.00 0.00 0.00 2.59 45.00 90.00 0.00 -
NAPS 4.677 5.544 5.2369 3.3121 108.727 97.0508 77.56 -33.02%
Adjusted Per Share Value based on latest NOSH - 60,481
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 18.33 20.09 13.08 12.12 16.05 10.76 5.40 19.05%
EPS 16.65 24.18 22.43 -2.37 24.53 20.53 -0.66 -
DPS 0.00 0.00 0.00 1.68 0.91 1.83 0.00 -
NAPS 3.0386 3.6025 3.4017 2.152 2.2076 1.9706 1.5797 9.78%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 -
Price 2.14 3.02 2.66 2.40 3.73 2.97 2.59 -
P/RPS 7.59 9.77 13.20 12.86 0.47 0.56 0.98 33.93%
P/EPS 8.35 8.12 7.70 -65.89 0.31 0.29 -8.05 -
EY 11.98 12.32 12.98 -1.52 323.85 340.49 -12.42 -
DY 0.00 0.00 0.00 1.08 12.06 30.30 0.00 -
P/NAPS 0.46 0.54 0.51 0.72 0.03 0.03 0.03 47.65%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 25/02/09 22/02/08 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 -
Price 2.23 2.86 3.14 2.32 4.06 3.19 2.69 -
P/RPS 7.91 9.25 15.59 12.43 0.51 0.60 1.01 34.15%
P/EPS 8.70 7.69 9.09 -63.69 0.34 0.32 -8.36 -
EY 11.49 13.01 11.00 -1.57 297.52 317.01 -11.96 -
DY 0.00 0.00 0.00 1.12 11.08 28.21 0.00 -
P/NAPS 0.48 0.52 0.60 0.70 0.04 0.03 0.03 48.55%

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