[SBAGAN] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 552.44%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Revenue 21,262 13,216 12,288 12,452 10,314 4,390 10,256 15.68%
PBT 29,158 21,168 5,272 19,482 24,750 1,156 16,120 12.57%
Tax -2,806 -1,052 -1,542 -1,814 -1,314 -280 -1,350 15.74%
NP 26,352 20,116 3,730 17,668 23,436 876 14,770 12.26%
-
NP to SH 26,352 20,116 3,730 17,668 23,436 876 14,770 12.26%
-
Tax Rate 9.62% 4.97% 29.25% 9.31% 5.31% 24.22% 8.37% -
Total Cost -5,090 -6,900 8,558 -5,216 -13,122 3,514 -4,514 2.42%
-
Net Worth 335,389 316,733 200,554 205,492 183,426 147,701 164,662 15.28%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Div - - - - 1,701 - - -
Div Payout % - - - - 7.26% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Net Worth 335,389 316,733 200,554 205,492 183,426 147,701 164,662 15.28%
NOSH 60,495 60,481 60,551 1,889 1,890 1,904 1,890 99.93%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
NP Margin 123.94% 152.21% 30.35% 141.89% 227.23% 19.95% 144.01% -
ROE 7.86% 6.35% 1.86% 8.60% 12.78% 0.59% 8.97% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 35.15 21.85 20.29 658.84 545.71 230.53 542.64 -42.13%
EPS 43.56 33.26 6.16 934.82 1,240.00 46.00 781.48 -43.84%
DPS 0.00 0.00 0.00 0.00 90.00 0.00 0.00 -
NAPS 5.544 5.2369 3.3121 108.727 97.0508 77.56 87.123 -42.34%
Adjusted Per Share Value based on latest NOSH - 1,889
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 22.84 14.20 13.20 13.38 11.08 4.72 11.02 15.68%
EPS 28.31 21.61 4.01 18.98 25.18 0.94 15.87 12.26%
DPS 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
NAPS 3.6031 3.4027 2.1545 2.2076 1.9705 1.5867 1.769 15.28%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 -
Price 3.02 2.66 2.40 3.73 2.97 2.59 2.50 -
P/RPS 8.59 12.17 11.83 0.57 0.54 1.12 0.46 79.51%
P/EPS 6.93 8.00 38.96 0.40 0.24 5.63 0.32 84.91%
EY 14.42 12.50 2.57 250.62 417.51 17.76 312.59 -45.93%
DY 0.00 0.00 0.00 0.00 30.30 0.00 0.00 -
P/NAPS 0.54 0.51 0.72 0.03 0.03 0.03 0.03 78.20%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 22/02/08 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 28/02/03 -
Price 2.86 3.14 2.32 4.06 3.19 2.69 2.44 -
P/RPS 8.14 14.37 11.43 0.62 0.58 1.17 0.45 78.37%
P/EPS 6.57 9.44 37.66 0.43 0.26 5.85 0.31 84.11%
EY 15.23 10.59 2.66 230.25 388.71 17.10 320.28 -45.60%
DY 0.00 0.00 0.00 0.00 28.21 0.00 0.00 -
P/NAPS 0.52 0.60 0.70 0.04 0.03 0.03 0.03 76.86%

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