[SBAGAN] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 3.49%
YoY- 52.78%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 20,101 18,701 17,104 14,678 13,107 12,180 11,523 44.86%
PBT 36,145 26,982 25,634 22,987 19,859 21,791 17,721 60.76%
Tax -4,743 -4,478 -4,015 -3,601 -1,126 -909 -1,174 153.44%
NP 31,402 22,504 21,619 19,386 18,733 20,882 16,547 53.22%
-
NP to SH 31,402 22,504 21,619 19,386 18,733 20,882 16,547 53.22%
-
Tax Rate 13.12% 16.60% 15.66% 15.67% 5.67% 4.17% 6.62% -
Total Cost -11,301 -3,803 -4,515 -4,708 -5,626 -8,702 -5,024 71.59%
-
Net Worth 324,695 335,332 342,647 340,683 324,933 316,647 312,389 2.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 324,695 335,332 342,647 340,683 324,933 316,647 312,389 2.60%
NOSH 60,483 60,485 60,505 60,499 60,400 60,464 60,500 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 156.22% 120.34% 126.40% 132.08% 142.92% 171.44% 143.60% -
ROE 9.67% 6.71% 6.31% 5.69% 5.77% 6.59% 5.30% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.23 30.92 28.27 24.26 21.70 20.14 19.05 44.85%
EPS 51.92 37.21 35.73 32.04 31.01 34.54 27.35 53.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3683 5.544 5.6631 5.6312 5.3797 5.2369 5.1634 2.62%
Adjusted Per Share Value based on latest NOSH - 60,499
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 21.59 20.09 18.37 15.77 14.08 13.08 12.38 44.83%
EPS 33.74 24.18 23.23 20.83 20.12 22.43 17.78 53.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4882 3.6025 3.6811 3.66 3.4908 3.4017 3.356 2.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.74 3.02 2.79 2.85 2.78 2.66 2.56 -
P/RPS 8.24 9.77 9.87 11.75 12.81 13.20 13.44 -27.80%
P/EPS 5.28 8.12 7.81 8.89 8.96 7.70 9.36 -31.70%
EY 18.95 12.32 12.81 11.24 11.16 12.98 10.68 46.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.49 0.51 0.52 0.51 0.50 1.32%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 -
Price 2.85 2.86 2.88 2.70 2.83 3.14 2.69 -
P/RPS 8.58 9.25 10.19 11.13 13.04 15.59 14.12 -28.23%
P/EPS 5.49 7.69 8.06 8.43 9.12 9.09 9.84 -32.20%
EY 18.22 13.01 12.41 11.87 10.96 11.00 10.17 47.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.51 0.48 0.53 0.60 0.52 1.27%

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