[SBAGAN] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -10.74%
YoY- 73.98%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 14,678 11,716 11,367 13,871 9,991 4,637 2,501 34.28%
PBT 22,987 13,843 6,344 29,122 16,168 11,392 -215 -
Tax -3,601 -1,154 -1,578 -3,319 -1,388 -658 227 -
NP 19,386 12,689 4,766 25,803 14,780 10,734 12 242.35%
-
NP to SH 19,386 12,689 4,766 25,714 14,780 10,734 12 242.35%
-
Tax Rate 15.67% 8.34% 24.87% 11.40% 8.58% 5.78% - -
Total Cost -4,708 -973 6,601 -11,932 -4,789 -6,097 2,489 -
-
Net Worth 340,612 207,227 199,827 195,981 171,708 156,680 144,993 15.28%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 50,079 - 850 - - -
Div Payout % - - 1,050.76% - 5.75% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 340,612 207,227 199,827 195,981 171,708 156,680 144,993 15.28%
NOSH 60,486 60,481 60,482 1,883 1,890 1,890 1,875 78.37%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 132.08% 108.30% 41.93% 186.02% 147.93% 231.49% 0.48% -
ROE 5.69% 6.12% 2.39% 13.12% 8.61% 6.85% 0.01% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 24.27 19.37 18.79 736.46 528.62 245.30 133.39 -24.71%
EPS 32.05 20.98 7.88 1,365.24 782.01 567.83 0.64 91.93%
DPS 0.00 0.00 82.80 0.00 45.00 0.00 0.00 -
NAPS 5.6312 3.4263 3.3039 104.0529 90.8508 82.8842 77.33 -35.36%
Adjusted Per Share Value based on latest NOSH - 1,849
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 15.77 12.59 12.21 14.90 10.73 4.98 2.69 34.26%
EPS 20.83 13.63 5.12 27.62 15.88 11.53 0.01 257.15%
DPS 0.00 0.00 53.80 0.00 0.91 0.00 0.00 -
NAPS 3.6592 2.2262 2.1467 2.1054 1.8447 1.6832 1.5577 15.28%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.85 2.30 2.79 4.31 2.90 2.78 1.70 -
P/RPS 11.74 11.87 14.85 0.59 0.55 1.13 1.27 44.84%
P/EPS 8.89 10.96 35.41 0.32 0.37 0.49 265.63 -43.21%
EY 11.25 9.12 2.82 316.76 269.66 204.26 0.38 75.83%
DY 0.00 0.00 29.68 0.00 15.52 0.00 0.00 -
P/NAPS 0.51 0.67 0.84 0.04 0.03 0.03 0.02 71.52%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 30/08/02 29/08/01 -
Price 2.70 2.40 2.66 3.97 2.90 2.64 1.88 -
P/RPS 11.13 12.39 14.15 0.54 0.55 1.08 1.41 41.08%
P/EPS 8.42 11.44 33.76 0.29 0.37 0.46 293.75 -44.66%
EY 11.87 8.74 2.96 343.89 269.66 215.09 0.34 80.73%
DY 0.00 0.00 31.13 0.00 15.52 0.00 0.00 -
P/NAPS 0.48 0.70 0.81 0.04 0.03 0.03 0.02 69.79%

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