[SBAGAN] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 807.65%
YoY- 166.24%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 13,107 12,180 11,523 11,716 11,256 11,285 11,313 10.32%
PBT 19,859 21,791 17,721 13,843 2,689 -761 6,248 116.33%
Tax -1,126 -909 -1,174 -1,154 -1,291 -1,442 -1,425 -14.54%
NP 18,733 20,882 16,547 12,689 1,398 -2,203 4,823 147.29%
-
NP to SH 18,733 20,882 16,547 12,689 1,398 -2,203 4,823 147.29%
-
Tax Rate 5.67% 4.17% 6.62% 8.34% 48.01% - 22.81% -
Total Cost -5,626 -8,702 -5,024 -973 9,858 13,488 6,490 -
-
Net Worth 324,933 316,647 312,389 208,750 200,993 200,320 200,466 38.02%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 1,564 1,564 -
Div Payout % - - - - - 0.00% 32.45% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 324,933 316,647 312,389 208,750 200,993 200,320 200,466 38.02%
NOSH 60,400 60,464 60,500 60,502 60,505 60,481 60,661 -0.28%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 142.92% 171.44% 143.60% 108.30% 12.42% -19.52% 42.63% -
ROE 5.77% 6.59% 5.30% 6.08% 0.70% -1.10% 2.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.70 20.14 19.05 19.36 18.60 18.66 18.65 10.63%
EPS 31.01 34.54 27.35 20.97 2.31 -3.64 7.95 147.99%
DPS 0.00 0.00 0.00 0.00 0.00 2.59 2.58 -
NAPS 5.3797 5.2369 5.1634 3.4503 3.3219 3.3121 3.3047 38.42%
Adjusted Per Share Value based on latest NOSH - 60,502
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.08 13.08 12.38 12.59 12.09 12.12 12.15 10.33%
EPS 20.12 22.43 17.78 13.63 1.50 -2.37 5.18 147.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.68 1.68 -
NAPS 3.4908 3.4017 3.356 2.2426 2.1593 2.152 2.1536 38.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.78 2.66 2.56 2.30 2.25 2.40 2.64 -
P/RPS 12.81 13.20 13.44 11.88 12.09 12.86 14.16 -6.46%
P/EPS 8.96 7.70 9.36 10.97 97.38 -65.89 33.20 -58.27%
EY 11.16 12.98 10.68 9.12 1.03 -1.52 3.01 139.74%
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.98 -
P/NAPS 0.52 0.51 0.50 0.67 0.68 0.72 0.80 -24.98%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 23/02/07 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 -
Price 2.83 3.14 2.69 2.40 2.20 2.32 2.51 -
P/RPS 13.04 15.59 14.12 12.39 11.83 12.43 13.46 -2.09%
P/EPS 9.12 9.09 9.84 11.44 95.22 -63.69 31.57 -56.33%
EY 10.96 11.00 10.17 8.74 1.05 -1.57 3.17 128.82%
DY 0.00 0.00 0.00 0.00 0.00 1.12 1.03 -
P/NAPS 0.53 0.60 0.52 0.70 0.66 0.70 0.76 -21.37%

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