[SBAGAN] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
YoY- 37.69%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 11,716 11,367 13,871 9,991 4,637 2,501 4,844 15.85%
PBT 13,843 6,344 29,122 16,168 11,392 -215 9,965 5.62%
Tax -1,154 -1,578 -3,319 -1,388 -658 227 -763 7.13%
NP 12,689 4,766 25,803 14,780 10,734 12 9,202 5.49%
-
NP to SH 12,689 4,766 25,714 14,780 10,734 12 9,202 5.49%
-
Tax Rate 8.34% 24.87% 11.40% 8.58% 5.78% - 7.66% -
Total Cost -973 6,601 -11,932 -4,789 -6,097 2,489 -4,358 -22.10%
-
Net Worth 207,227 199,827 195,981 171,708 156,680 144,993 146,066 5.99%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 50,079 - 850 - - - -
Div Payout % - 1,050.76% - 5.75% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 207,227 199,827 195,981 171,708 156,680 144,993 146,066 5.99%
NOSH 60,481 60,482 1,883 1,890 1,890 1,875 1,890 78.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 108.30% 41.93% 186.02% 147.93% 231.49% 0.48% 189.97% -
ROE 6.12% 2.39% 13.12% 8.61% 6.85% 0.01% 6.30% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.37 18.79 736.46 528.62 245.30 133.39 256.25 -34.96%
EPS 20.98 7.88 1,365.24 782.01 567.83 0.64 486.79 -40.77%
DPS 0.00 82.80 0.00 45.00 0.00 0.00 0.00 -
NAPS 3.4263 3.3039 104.0529 90.8508 82.8842 77.33 77.27 -40.49%
Adjusted Per Share Value based on latest NOSH - 1,889
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.59 12.21 14.90 10.73 4.98 2.69 5.20 15.87%
EPS 13.63 5.12 27.62 15.88 11.53 0.01 9.89 5.48%
DPS 0.00 53.80 0.00 0.91 0.00 0.00 0.00 -
NAPS 2.2262 2.1467 2.1054 1.8447 1.6832 1.5577 1.5692 5.99%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.30 2.79 4.31 2.90 2.78 1.70 2.18 -
P/RPS 11.87 14.85 0.59 0.55 1.13 1.27 0.85 55.14%
P/EPS 10.96 35.41 0.32 0.37 0.49 265.63 0.45 70.21%
EY 9.12 2.82 316.76 269.66 204.26 0.38 223.30 -41.30%
DY 0.00 29.68 0.00 15.52 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.04 0.03 0.03 0.02 0.03 67.77%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 27/08/04 29/08/03 30/08/02 29/08/01 30/08/00 -
Price 2.40 2.66 3.97 2.90 2.64 1.88 2.06 -
P/RPS 12.39 14.15 0.54 0.55 1.08 1.41 0.80 57.84%
P/EPS 11.44 33.76 0.29 0.37 0.46 293.75 0.42 73.41%
EY 8.74 2.96 343.89 269.66 215.09 0.34 236.31 -42.26%
DY 0.00 31.13 0.00 15.52 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.04 0.03 0.03 0.02 0.03 69.00%

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