[SBAGAN] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -39.73%
YoY- -63.04%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Revenue 19,873 12,642 10,788 10,936 10,586 9,344 4,382 24.08%
PBT 32,882 15,338 7,317 12,190 30,164 9,429 4,426 33.14%
Tax -2,645 -1,122 -1,160 -1,542 -1,357 -1,185 -453 28.64%
NP 30,237 14,216 6,157 10,648 28,806 8,244 3,973 33.60%
-
NP to SH 30,237 14,216 6,157 10,648 28,806 8,244 3,973 33.60%
-
Tax Rate 8.04% 7.32% 15.85% 12.65% 4.50% 12.57% 10.23% -
Total Cost -10,364 -1,573 4,630 288 -18,220 1,100 409 -
-
Net Worth 324,732 325,345 201,055 203,080 192,462 163,112 148,910 11.77%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Div - - - 2,086 1,134 - - -
Div Payout % - - - 19.60% 3.94% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Net Worth 324,732 325,345 201,055 203,080 192,462 163,112 148,910 11.77%
NOSH 60,490 60,476 60,524 1,889 1,890 1,890 1,890 64.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
NP Margin 152.15% 112.44% 57.08% 97.37% 272.10% 88.23% 90.66% -
ROE 9.31% 4.37% 3.06% 5.24% 14.97% 5.05% 2.67% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
RPS 32.85 20.91 17.82 578.62 560.14 494.39 231.87 -24.34%
EPS 49.99 23.51 10.17 563.39 1,524.16 436.19 210.21 -18.53%
DPS 0.00 0.00 0.00 110.40 60.00 0.00 0.00 -
NAPS 5.3683 5.3797 3.3219 107.4503 101.8317 86.3021 78.7827 -31.84%
Adjusted Per Share Value based on latest NOSH - 1,889
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
RPS 21.35 13.58 11.59 11.75 11.37 10.04 4.71 24.07%
EPS 32.48 15.27 6.61 11.44 30.95 8.86 4.27 33.59%
DPS 0.00 0.00 0.00 2.24 1.22 0.00 0.00 -
NAPS 3.4886 3.4952 2.1599 2.1817 2.0676 1.7523 1.5997 11.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/03/01 -
Price 2.74 2.78 2.25 4.09 4.44 2.44 2.03 -
P/RPS 8.34 13.30 12.62 0.71 0.79 0.49 0.88 37.85%
P/EPS 5.48 11.83 22.12 0.73 0.29 0.56 0.97 28.04%
EY 18.24 8.46 4.52 137.75 343.28 178.77 103.55 -21.95%
DY 0.00 0.00 0.00 26.99 13.51 0.00 0.00 -
P/NAPS 0.51 0.52 0.68 0.04 0.04 0.03 0.03 49.84%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Date 30/05/08 29/05/07 30/05/06 19/05/05 25/05/04 21/05/03 31/05/02 -
Price 2.85 2.83 2.20 3.36 4.73 2.59 2.50 -
P/RPS 8.67 13.54 12.34 0.58 0.84 0.52 1.08 34.62%
P/EPS 5.70 12.04 21.63 0.60 0.31 0.59 1.19 25.05%
EY 17.54 8.31 4.62 167.67 322.23 168.41 84.09 -20.04%
DY 0.00 0.00 0.00 32.86 12.68 0.00 0.00 -
P/NAPS 0.53 0.53 0.66 0.03 0.05 0.03 0.03 50.66%

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