[SBAGAN] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 22.92%
YoY- 249.43%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Revenue 12,642 10,788 10,936 10,586 9,344 4,382 6,949 12.70%
PBT 15,338 7,317 12,190 30,164 9,429 4,426 4,426 28.20%
Tax -1,122 -1,160 -1,542 -1,357 -1,185 -453 -418 21.81%
NP 14,216 6,157 10,648 28,806 8,244 3,973 4,008 28.79%
-
NP to SH 14,216 6,157 10,648 28,806 8,244 3,973 4,008 28.79%
-
Tax Rate 7.32% 15.85% 12.65% 4.50% 12.57% 10.23% 9.44% -
Total Cost -1,573 4,630 288 -18,220 1,100 409 2,941 -
-
Net Worth 325,345 201,055 203,080 192,462 163,112 148,910 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Div - - 2,086 1,134 - - - -
Div Payout % - - 19.60% 3.94% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Net Worth 325,345 201,055 203,080 192,462 163,112 148,910 0 -
NOSH 60,476 60,524 1,889 1,890 1,890 1,890 1,889 99.94%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
NP Margin 112.44% 57.08% 97.37% 272.10% 88.23% 90.66% 57.67% -
ROE 4.37% 3.06% 5.24% 14.97% 5.05% 2.67% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
RPS 20.91 17.82 578.62 560.14 494.39 231.87 367.70 -43.62%
EPS 23.51 10.17 563.39 1,524.16 436.19 210.21 212.07 -35.57%
DPS 0.00 0.00 110.40 60.00 0.00 0.00 0.00 -
NAPS 5.3797 3.3219 107.4503 101.8317 86.3021 78.7827 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,890
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
RPS 13.58 11.59 11.75 11.37 10.04 4.71 7.47 12.69%
EPS 15.27 6.61 11.44 30.95 8.86 4.27 4.31 28.76%
DPS 0.00 0.00 2.24 1.22 0.00 0.00 0.00 -
NAPS 3.4952 2.1599 2.1817 2.0676 1.7523 1.5997 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/03/01 29/03/02 -
Price 2.78 2.25 4.09 4.44 2.44 2.03 2.84 -
P/RPS 13.30 12.62 0.71 0.79 0.49 0.88 0.77 76.74%
P/EPS 11.83 22.12 0.73 0.29 0.56 0.97 1.34 54.55%
EY 8.46 4.52 137.75 343.28 178.77 103.55 74.67 -35.29%
DY 0.00 0.00 26.99 13.51 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.04 0.04 0.03 0.03 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Date 29/05/07 30/05/06 19/05/05 25/05/04 21/05/03 31/05/02 - -
Price 2.83 2.20 3.36 4.73 2.59 2.50 0.00 -
P/RPS 13.54 12.34 0.58 0.84 0.52 1.08 0.00 -
P/EPS 12.04 21.63 0.60 0.31 0.59 1.19 0.00 -
EY 8.31 4.62 167.67 322.23 168.41 84.09 0.00 -
DY 0.00 0.00 32.86 12.68 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.03 0.05 0.03 0.03 0.00 -

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