[SBAGAN] QoQ TTM 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- -145.68%
YoY- -109.65%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 11,523 11,716 11,256 11,285 11,313 11,367 14,133 -12.71%
PBT 17,721 13,843 2,689 -761 6,248 6,344 15,642 8.66%
Tax -1,174 -1,154 -1,291 -1,442 -1,425 -1,578 -3,458 -51.30%
NP 16,547 12,689 1,398 -2,203 4,823 4,766 12,184 22.61%
-
NP to SH 16,547 12,689 1,398 -2,203 4,823 4,766 12,095 23.21%
-
Tax Rate 6.62% 8.34% 48.01% - 22.81% 24.87% 22.11% -
Total Cost -5,024 -973 9,858 13,488 6,490 6,601 1,949 -
-
Net Worth 312,389 208,750 200,993 200,320 200,466 199,972 203,070 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 - - - 1,564 1,564 1,564 1,564 -
Div Payout % - - - 0.00% 32.45% 32.83% 12.94% -
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 312,389 208,750 200,993 200,320 200,466 199,972 203,070 33.22%
NOSH 60,500 60,502 60,505 60,481 60,661 60,526 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 143.60% 108.30% 12.42% -19.52% 42.63% 41.93% 86.21% -
ROE 5.30% 6.08% 0.70% -1.10% 2.41% 2.38% 5.96% -
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 19.05 19.36 18.60 18.66 18.65 18.78 747.82 -91.32%
EPS 27.35 20.97 2.31 -3.64 7.95 7.87 639.98 -87.75%
DPS 0.00 0.00 0.00 2.59 2.58 2.59 82.80 -
NAPS 5.1634 3.4503 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 12.38 12.59 12.09 12.12 12.15 12.21 15.18 -12.69%
EPS 17.78 13.63 1.50 -2.37 5.18 5.12 12.99 23.25%
DPS 0.00 0.00 0.00 1.68 1.68 1.68 1.68 -
NAPS 3.356 2.2426 2.1593 2.152 2.1536 2.1483 2.1816 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 13.44 11.88 12.09 12.86 14.16 14.86 0.55 740.45%
P/EPS 9.36 10.97 97.38 -65.89 33.20 35.43 0.64 497.06%
EY 10.68 9.12 1.03 -1.52 3.01 2.82 156.47 -83.27%
DY 0.00 0.00 0.00 1.08 0.98 0.93 20.24 -
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 14.12 12.39 11.83 12.43 13.46 14.16 0.45 892.74%
P/EPS 9.84 11.44 95.22 -63.69 31.57 33.78 0.53 599.90%
EY 10.17 8.74 1.05 -1.57 3.17 2.96 190.47 -85.79%
DY 0.00 0.00 0.00 1.12 1.03 0.97 24.64 -
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