[SBAGAN] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -29.33%
YoY- 130.88%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 21,262 20,592 14,678 12,642 13,216 10,888 11,716 48.62%
PBT 29,158 30,200 22,987 15,338 21,168 19,612 13,843 64.09%
Tax -2,806 -2,900 -3,601 -1,122 -1,052 -1,244 -1,154 80.53%
NP 26,352 27,300 19,386 14,216 20,116 18,368 12,689 62.55%
-
NP to SH 26,352 27,300 19,386 14,216 20,116 18,368 12,689 62.55%
-
Tax Rate 9.62% 9.60% 15.67% 7.32% 4.97% 6.34% 8.34% -
Total Cost -5,090 -6,708 -4,708 -1,573 -6,900 -7,480 -973 200.44%
-
Net Worth 335,389 342,647 340,612 325,345 316,733 312,389 207,227 37.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 335,389 342,647 340,612 325,345 316,733 312,389 207,227 37.72%
NOSH 60,495 60,505 60,486 60,476 60,481 60,500 60,481 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 123.94% 132.58% 132.08% 112.44% 152.21% 168.70% 108.30% -
ROE 7.86% 7.97% 5.69% 4.37% 6.35% 5.88% 6.12% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 35.15 34.03 24.27 20.91 21.85 18.00 19.37 48.61%
EPS 43.56 45.12 32.05 23.51 33.26 30.36 20.98 62.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.544 5.6631 5.6312 5.3797 5.2369 5.1634 3.4263 37.70%
Adjusted Per Share Value based on latest NOSH - 60,400
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.84 22.12 15.77 13.58 14.20 11.70 12.59 48.58%
EPS 28.31 29.33 20.83 15.27 21.61 19.73 13.63 62.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6031 3.6811 3.6592 3.4952 3.4027 3.356 2.2262 37.72%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.02 2.79 2.85 2.78 2.66 2.56 2.30 -
P/RPS 8.59 8.20 11.74 13.30 12.17 14.22 11.87 -19.34%
P/EPS 6.93 6.18 8.89 11.83 8.00 8.43 10.96 -26.26%
EY 14.42 16.17 11.25 8.46 12.50 11.86 9.12 35.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.51 0.52 0.51 0.50 0.67 -13.36%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 -
Price 2.86 2.88 2.70 2.83 3.14 2.69 2.40 -
P/RPS 8.14 8.46 11.13 13.54 14.37 14.95 12.39 -24.36%
P/EPS 6.57 6.38 8.42 12.04 9.44 8.86 11.44 -30.83%
EY 15.23 15.67 11.87 8.31 10.59 11.29 8.74 44.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.48 0.53 0.60 0.52 0.70 -17.93%

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