[SBAGAN] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 163.46%
YoY- -88.44%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 12,180 11,523 11,716 11,256 11,285 11,313 11,367 4.69%
PBT 21,791 17,721 13,843 2,689 -761 6,248 6,344 127.14%
Tax -909 -1,174 -1,154 -1,291 -1,442 -1,425 -1,578 -30.69%
NP 20,882 16,547 12,689 1,398 -2,203 4,823 4,766 167.04%
-
NP to SH 20,882 16,547 12,689 1,398 -2,203 4,823 4,766 167.04%
-
Tax Rate 4.17% 6.62% 8.34% 48.01% - 22.81% 24.87% -
Total Cost -8,702 -5,024 -973 9,858 13,488 6,490 6,601 -
-
Net Worth 316,647 312,389 208,750 200,993 200,320 200,466 199,972 35.73%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 1,564 1,564 1,564 -
Div Payout % - - - - 0.00% 32.45% 32.83% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 316,647 312,389 208,750 200,993 200,320 200,466 199,972 35.73%
NOSH 60,464 60,500 60,502 60,505 60,481 60,661 60,526 -0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 171.44% 143.60% 108.30% 12.42% -19.52% 42.63% 41.93% -
ROE 6.59% 5.30% 6.08% 0.70% -1.10% 2.41% 2.38% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.14 19.05 19.36 18.60 18.66 18.65 18.78 4.75%
EPS 34.54 27.35 20.97 2.31 -3.64 7.95 7.87 167.33%
DPS 0.00 0.00 0.00 0.00 2.59 2.58 2.59 -
NAPS 5.2369 5.1634 3.4503 3.3219 3.3121 3.3047 3.3039 35.83%
Adjusted Per Share Value based on latest NOSH - 60,505
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.08 12.38 12.59 12.09 12.12 12.15 12.21 4.68%
EPS 22.43 17.78 13.63 1.50 -2.37 5.18 5.12 167.01%
DPS 0.00 0.00 0.00 0.00 1.68 1.68 1.68 -
NAPS 3.4017 3.356 2.2426 2.1593 2.152 2.1536 2.1483 35.73%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.66 2.56 2.30 2.25 2.40 2.64 2.79 -
P/RPS 13.20 13.44 11.88 12.09 12.86 14.16 14.86 -7.57%
P/EPS 7.70 9.36 10.97 97.38 -65.89 33.20 35.43 -63.75%
EY 12.98 10.68 9.12 1.03 -1.52 3.01 2.82 175.93%
DY 0.00 0.00 0.00 0.00 1.08 0.98 0.93 -
P/NAPS 0.51 0.50 0.67 0.68 0.72 0.80 0.84 -28.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 -
Price 3.14 2.69 2.40 2.20 2.32 2.51 2.66 -
P/RPS 15.59 14.12 12.39 11.83 12.43 13.46 14.16 6.60%
P/EPS 9.09 9.84 11.44 95.22 -63.69 31.57 33.78 -58.21%
EY 11.00 10.17 8.74 1.05 -1.57 3.17 2.96 139.34%
DY 0.00 0.00 0.00 0.00 1.12 1.03 0.97 -
P/NAPS 0.60 0.52 0.70 0.66 0.70 0.76 0.81 -18.08%

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