[SBAGAN] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 815.22%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,783 2,699 2,458 2,983 1,880 2,343 2,785 -0.04%
PBT 10,248 7,250 5,125 9,096 -988 2,627 5,433 52.60%
Tax -361 -441 -216 -499 -214 -334 -341 3.86%
NP 9,887 6,809 4,909 8,597 -1,202 2,293 5,092 55.57%
-
NP to SH 9,887 6,809 4,909 8,597 -1,202 2,293 5,092 55.57%
-
Tax Rate 3.52% 6.08% 4.21% 5.49% - 12.71% 6.28% -
Total Cost -7,104 -4,110 -2,451 -5,614 3,082 50 -2,307 111.51%
-
Net Worth 192,462 183,428 176,617 171,707 163,105 164,666 162,399 11.97%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 850 850 - 850 - - - -
Div Payout % 8.60% 12.49% - 9.89% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 192,462 183,428 176,617 171,707 163,105 164,666 162,399 11.97%
NOSH 1,890 1,890 1,889 1,889 1,889 1,890 1,889 0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 355.26% 252.28% 199.72% 288.20% -63.94% 97.87% 182.84% -
ROE 5.14% 3.71% 2.78% 5.01% -0.74% 1.39% 3.14% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 147.25 142.80 130.06 157.83 99.47 123.97 147.36 -0.04%
EPS 523.12 360.26 259.74 454.87 -63.60 121.32 269.42 55.57%
DPS 45.00 45.00 0.00 45.00 0.00 0.00 0.00 -
NAPS 101.8317 97.0508 93.45 90.8508 86.3021 87.123 85.9265 11.97%
Adjusted Per Share Value based on latest NOSH - 1,889
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.99 2.90 2.64 3.20 2.02 2.52 2.99 0.00%
EPS 10.62 7.31 5.27 9.24 -1.29 2.46 5.47 55.56%
DPS 0.91 0.91 0.00 0.91 0.00 0.00 0.00 -
NAPS 2.0676 1.9706 1.8974 1.8446 1.7522 1.769 1.7447 11.97%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.44 2.97 2.88 2.90 2.44 2.50 3.03 -
P/RPS 3.02 2.08 2.21 1.84 2.45 2.02 2.06 29.02%
P/EPS 0.85 0.82 1.11 0.64 -3.84 2.06 1.12 -16.78%
EY 117.82 121.30 90.19 156.85 -26.07 48.53 88.92 20.61%
DY 10.14 15.15 0.00 15.52 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.03 0.03 0.03 0.03 0.04 0.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 -
Price 4.73 3.19 3.06 2.90 2.59 2.44 3.00 -
P/RPS 3.21 2.23 2.35 1.84 2.60 1.97 2.04 35.24%
P/EPS 0.90 0.89 1.18 0.64 -4.07 2.01 1.11 -13.03%
EY 110.60 112.93 84.88 156.85 -24.56 49.72 89.81 14.87%
DY 9.51 14.11 0.00 15.52 0.00 0.00 0.00 -
P/NAPS 0.05 0.03 0.03 0.03 0.03 0.03 0.03 40.52%

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