[SBAGAN] QoQ Annualized Quarter 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- 27.04%
YoY- -78.89%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 10,888 11,716 10,788 12,288 11,660 11,367 10,936 -0.29%
PBT 19,612 13,843 7,317 5,272 4,100 6,344 12,190 37.26%
Tax -1,244 -1,154 -1,160 -1,542 -1,164 -1,578 -1,542 -13.32%
NP 18,368 12,689 6,157 3,730 2,936 4,766 10,648 43.78%
-
NP to SH 18,368 12,689 6,157 3,730 2,936 4,766 10,648 43.78%
-
Tax Rate 6.34% 8.34% 15.85% 29.25% 28.39% 24.87% 12.65% -
Total Cost -7,480 -973 4,630 8,558 8,724 6,601 288 -
-
Net Worth 312,389 207,227 201,055 200,554 200,466 199,827 203,080 33.22%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 50,079 2,086 -
Div Payout % - - - - - 1,050.76% 19.60% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 312,389 207,227 201,055 200,554 200,466 199,827 203,080 33.22%
NOSH 60,500 60,481 60,524 60,551 60,661 60,482 1,889 906.39%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 168.70% 108.30% 57.08% 30.35% 25.18% 41.93% 97.37% -
ROE 5.88% 6.12% 3.06% 1.86% 1.46% 2.39% 5.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.00 19.37 17.82 20.29 19.22 18.79 578.62 -90.08%
EPS 30.36 20.98 10.17 6.16 4.84 7.88 563.39 -85.70%
DPS 0.00 0.00 0.00 0.00 0.00 82.80 110.40 -
NAPS 5.1634 3.4263 3.3219 3.3121 3.3047 3.3039 107.4503 -86.75%
Adjusted Per Share Value based on latest NOSH - 60,481
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.70 12.59 11.59 13.20 12.53 12.21 11.75 -0.28%
EPS 19.73 13.63 6.61 4.01 3.15 5.12 11.44 43.76%
DPS 0.00 0.00 0.00 0.00 0.00 53.80 2.24 -
NAPS 3.356 2.2262 2.1599 2.1545 2.1536 2.1467 2.1817 33.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.56 2.30 2.25 2.40 2.64 2.79 4.09 -
P/RPS 14.22 11.87 12.62 11.83 13.73 14.85 0.71 636.15%
P/EPS 8.43 10.96 22.12 38.96 54.55 35.41 0.73 410.14%
EY 11.86 9.12 4.52 2.57 1.83 2.82 137.75 -80.47%
DY 0.00 0.00 0.00 0.00 0.00 29.68 26.99 -
P/NAPS 0.50 0.67 0.68 0.72 0.80 0.84 0.04 437.78%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 -
Price 2.69 2.40 2.20 2.32 2.51 2.66 3.36 -
P/RPS 14.95 12.39 12.34 11.43 13.06 14.15 0.58 770.86%
P/EPS 8.86 11.44 21.63 37.66 51.86 33.76 0.60 500.91%
EY 11.29 8.74 4.62 2.66 1.93 2.96 167.67 -83.42%
DY 0.00 0.00 0.00 0.00 0.00 31.13 32.86 -
P/NAPS 0.52 0.70 0.66 0.70 0.76 0.81 0.03 568.60%

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