[SBAGAN] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -10.29%
YoY- 1239.99%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 18,701 17,104 14,678 13,107 12,180 11,523 11,716 36.46%
PBT 26,982 25,634 22,987 19,859 21,791 17,721 13,843 55.84%
Tax -4,478 -4,015 -3,601 -1,126 -909 -1,174 -1,154 146.32%
NP 22,504 21,619 19,386 18,733 20,882 16,547 12,689 46.36%
-
NP to SH 22,504 21,619 19,386 18,733 20,882 16,547 12,689 46.36%
-
Tax Rate 16.60% 15.66% 15.67% 5.67% 4.17% 6.62% 8.34% -
Total Cost -3,803 -4,515 -4,708 -5,626 -8,702 -5,024 -973 147.51%
-
Net Worth 335,332 342,647 340,683 324,933 316,647 312,389 208,750 37.04%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 335,332 342,647 340,683 324,933 316,647 312,389 208,750 37.04%
NOSH 60,485 60,505 60,499 60,400 60,464 60,500 60,502 -0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 120.34% 126.40% 132.08% 142.92% 171.44% 143.60% 108.30% -
ROE 6.71% 6.31% 5.69% 5.77% 6.59% 5.30% 6.08% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.92 28.27 24.26 21.70 20.14 19.05 19.36 36.51%
EPS 37.21 35.73 32.04 31.01 34.54 27.35 20.97 46.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.544 5.6631 5.6312 5.3797 5.2369 5.1634 3.4503 37.06%
Adjusted Per Share Value based on latest NOSH - 60,400
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.09 18.37 15.77 14.08 13.08 12.38 12.59 36.43%
EPS 24.18 23.23 20.83 20.12 22.43 17.78 13.63 46.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6025 3.6811 3.66 3.4908 3.4017 3.356 2.2426 37.04%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.02 2.79 2.85 2.78 2.66 2.56 2.30 -
P/RPS 9.77 9.87 11.75 12.81 13.20 13.44 11.88 -12.19%
P/EPS 8.12 7.81 8.89 8.96 7.70 9.36 10.97 -18.12%
EY 12.32 12.81 11.24 11.16 12.98 10.68 9.12 22.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.51 0.52 0.51 0.50 0.67 -13.36%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 -
Price 2.86 2.88 2.70 2.83 3.14 2.69 2.40 -
P/RPS 9.25 10.19 11.13 13.04 15.59 14.12 12.39 -17.65%
P/EPS 7.69 8.06 8.43 9.12 9.09 9.84 11.44 -23.20%
EY 13.01 12.41 11.87 10.96 11.00 10.17 8.74 30.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.48 0.53 0.60 0.52 0.70 -17.93%

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