[SBAGAN] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 19.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Revenue 13,216 12,288 12,452 10,314 4,390 10,256 2,830 29.27%
PBT 21,168 5,272 19,482 24,750 1,156 16,120 2,818 39.92%
Tax -1,052 -1,542 -1,814 -1,314 -280 -1,350 -70 57.05%
NP 20,116 3,730 17,668 23,436 876 14,770 2,748 39.32%
-
NP to SH 20,116 3,730 17,668 23,436 876 14,770 2,748 39.32%
-
Tax Rate 4.97% 29.25% 9.31% 5.31% 24.22% 8.37% 2.48% -
Total Cost -6,900 8,558 -5,216 -13,122 3,514 -4,514 82 -
-
Net Worth 316,733 200,554 205,492 183,426 147,701 164,662 151,992 13.01%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Div - - - 1,701 - - - -
Div Payout % - - - 7.26% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Net Worth 316,733 200,554 205,492 183,426 147,701 164,662 151,992 13.01%
NOSH 60,481 60,551 1,889 1,890 1,904 1,890 1,890 78.13%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
NP Margin 152.21% 30.35% 141.89% 227.23% 19.95% 144.01% 97.10% -
ROE 6.35% 1.86% 8.60% 12.78% 0.59% 8.97% 1.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 21.85 20.29 658.84 545.71 230.53 542.64 149.72 -27.42%
EPS 33.26 6.16 934.82 1,240.00 46.00 781.48 145.38 -21.78%
DPS 0.00 0.00 0.00 90.00 0.00 0.00 0.00 -
NAPS 5.2369 3.3121 108.727 97.0508 77.56 87.123 80.41 -36.55%
Adjusted Per Share Value based on latest NOSH - 1,890
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 14.20 13.20 13.38 11.08 4.72 11.02 3.04 29.27%
EPS 21.61 4.01 18.98 25.18 0.94 15.87 2.95 39.33%
DPS 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
NAPS 3.4027 2.1545 2.2076 1.9705 1.5867 1.769 1.6329 13.01%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 26/12/00 -
Price 2.66 2.40 3.73 2.97 2.59 2.50 2.16 -
P/RPS 12.17 11.83 0.57 0.54 1.12 0.46 1.44 42.69%
P/EPS 8.00 38.96 0.40 0.24 5.63 0.32 1.49 32.31%
EY 12.50 2.57 250.62 417.51 17.76 312.59 67.31 -24.45%
DY 0.00 0.00 0.00 30.30 0.00 0.00 0.00 -
P/NAPS 0.51 0.72 0.03 0.03 0.03 0.03 0.03 60.31%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 28/02/03 28/02/01 -
Price 3.14 2.32 4.06 3.19 2.69 2.44 1.88 -
P/RPS 14.37 11.43 0.62 0.58 1.17 0.45 1.26 50.00%
P/EPS 9.44 37.66 0.43 0.26 5.85 0.31 1.29 39.31%
EY 10.59 2.66 230.25 388.71 17.10 320.28 77.33 -28.19%
DY 0.00 0.00 0.00 28.21 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.04 0.03 0.03 0.03 0.02 76.22%

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