[SBAGAN] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -47.02%
YoY- -59.95%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Revenue 20,101 13,107 11,256 14,133 10,923 9,284 2,954 31.48%
PBT 36,145 19,859 2,689 15,642 31,719 15,094 5,203 31.87%
Tax -4,743 -1,126 -1,291 -3,458 -1,517 -1,200 -356 44.72%
NP 31,402 18,733 1,398 12,184 30,202 13,894 4,847 30.56%
-
NP to SH 31,402 18,733 1,398 12,095 30,202 13,894 4,847 30.56%
-
Tax Rate 13.12% 5.67% 48.01% 22.11% 4.78% 7.95% 6.84% -
Total Cost -11,301 -5,626 9,858 1,949 -19,279 -4,610 -1,893 29.05%
-
Net Worth 324,695 324,933 200,993 203,070 192,462 163,105 148,885 11.77%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Div - - - 1,564 2,551 1,144 19 -
Div Payout % - - - 12.94% 8.45% 8.24% 0.39% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Net Worth 324,695 324,933 200,993 203,070 192,462 163,105 148,885 11.77%
NOSH 60,483 60,400 60,505 1,889 1,890 1,889 1,889 64.01%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
NP Margin 156.22% 142.92% 12.42% 86.21% 276.50% 149.66% 164.08% -
ROE 9.67% 5.77% 0.70% 5.96% 15.69% 8.52% 3.26% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
RPS 33.23 21.70 18.60 747.82 577.93 491.23 156.31 -19.83%
EPS 51.92 31.01 2.31 639.98 1,597.98 735.16 256.48 -20.38%
DPS 0.00 0.00 0.00 82.80 135.00 60.56 1.01 -
NAPS 5.3683 5.3797 3.3219 107.4503 101.8317 86.3021 78.7827 -31.84%
Adjusted Per Share Value based on latest NOSH - 1,889
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
RPS 21.59 14.08 12.09 15.18 11.73 9.97 3.17 31.50%
EPS 33.74 20.12 1.50 12.99 32.45 14.93 5.21 30.56%
DPS 0.00 0.00 0.00 1.68 2.74 1.23 0.02 -
NAPS 3.4882 3.4908 2.1593 2.1816 2.0676 1.7522 1.5995 11.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/03/01 -
Price 2.74 2.78 2.25 4.09 4.44 2.44 2.03 -
P/RPS 8.24 12.81 12.09 0.55 0.77 0.50 1.30 30.16%
P/EPS 5.28 8.96 97.38 0.64 0.28 0.33 0.79 31.14%
EY 18.95 11.16 1.03 156.47 359.91 301.29 126.34 -23.72%
DY 0.00 0.00 0.00 20.24 30.41 24.82 0.50 -
P/NAPS 0.51 0.52 0.68 0.04 0.04 0.03 0.03 49.84%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Date 30/05/08 29/05/07 30/05/06 19/05/05 25/05/04 21/05/03 31/05/02 -
Price 2.85 2.83 2.20 3.36 4.73 2.59 2.50 -
P/RPS 8.58 13.04 11.83 0.45 0.82 0.53 1.60 27.09%
P/EPS 5.49 9.12 95.22 0.53 0.30 0.35 0.97 28.07%
EY 18.22 10.96 1.05 190.47 337.84 283.84 102.59 -21.86%
DY 0.00 0.00 0.00 24.64 28.54 23.38 0.40 -
P/NAPS 0.53 0.53 0.66 0.03 0.05 0.03 0.03 50.66%

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