[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 44.76%
YoY- 525.61%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 14,678 12,642 13,216 10,888 11,716 10,788 12,288 12.61%
PBT 22,987 15,338 21,168 19,612 13,843 7,317 5,272 167.61%
Tax -3,601 -1,122 -1,052 -1,244 -1,154 -1,160 -1,542 76.29%
NP 19,386 14,216 20,116 18,368 12,689 6,157 3,730 200.95%
-
NP to SH 19,386 14,216 20,116 18,368 12,689 6,157 3,730 200.95%
-
Tax Rate 15.67% 7.32% 4.97% 6.34% 8.34% 15.85% 29.25% -
Total Cost -4,708 -1,573 -6,900 -7,480 -973 4,630 8,558 -
-
Net Worth 340,612 325,345 316,733 312,389 207,227 201,055 200,554 42.48%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 340,612 325,345 316,733 312,389 207,227 201,055 200,554 42.48%
NOSH 60,486 60,476 60,481 60,500 60,481 60,524 60,551 -0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 132.08% 112.44% 152.21% 168.70% 108.30% 57.08% 30.35% -
ROE 5.69% 4.37% 6.35% 5.88% 6.12% 3.06% 1.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.27 20.91 21.85 18.00 19.37 17.82 20.29 12.71%
EPS 32.05 23.51 33.26 30.36 20.98 10.17 6.16 201.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6312 5.3797 5.2369 5.1634 3.4263 3.3219 3.3121 42.58%
Adjusted Per Share Value based on latest NOSH - 60,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.77 13.58 14.20 11.70 12.59 11.59 13.20 12.62%
EPS 20.83 15.27 21.61 19.73 13.63 6.61 4.01 200.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6592 3.4952 3.4027 3.356 2.2262 2.1599 2.1545 42.48%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.85 2.78 2.66 2.56 2.30 2.25 2.40 -
P/RPS 11.74 13.30 12.17 14.22 11.87 12.62 11.83 -0.50%
P/EPS 8.89 11.83 8.00 8.43 10.96 22.12 38.96 -62.75%
EY 11.25 8.46 12.50 11.86 9.12 4.52 2.57 168.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.51 0.50 0.67 0.68 0.72 -20.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 30/05/06 27/02/06 -
Price 2.70 2.83 3.14 2.69 2.40 2.20 2.32 -
P/RPS 11.13 13.54 14.37 14.95 12.39 12.34 11.43 -1.76%
P/EPS 8.42 12.04 9.44 8.86 11.44 21.63 37.66 -63.26%
EY 11.87 8.31 10.59 11.29 8.74 4.62 2.66 171.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.60 0.52 0.70 0.66 0.70 -22.29%

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