[SBAGAN] YoY Cumulative 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- 1204.87%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Revenue 10,631 6,608 6,144 6,226 5,157 2,195 5,128 15.68%
PBT 14,579 10,584 2,636 9,741 12,375 578 8,060 12.57%
Tax -1,403 -526 -771 -907 -657 -140 -675 15.74%
NP 13,176 10,058 1,865 8,834 11,718 438 7,385 12.26%
-
NP to SH 13,176 10,058 1,865 8,834 11,718 438 7,385 12.26%
-
Tax Rate 9.62% 4.97% 29.25% 9.31% 5.31% 24.22% 8.37% -
Total Cost -2,545 -3,450 4,279 -2,608 -6,561 1,757 -2,257 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 - - - - 850 - - -
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 3.93% 3.18% 0.93% 4.30% 6.39% 0.30% 4.48% -
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 17.57 10.93 10.15 329.42 272.86 115.26 271.32 -42.13%
EPS 21.78 16.63 3.08 467.41 620.00 23.00 390.74 -43.84%
DPS 0.00 0.00 0.00 0.00 45.00 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 11.42 7.10 6.60 6.69 5.54 2.36 5.51 15.68%
EPS 14.15 10.81 2.00 9.49 12.59 0.47 7.93 12.27%
DPS 0.00 0.00 0.00 0.00 0.91 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 17.19 24.35 23.65 1.13 1.09 2.25 0.92 79.53%
P/EPS 13.87 16.00 77.92 0.80 0.48 11.26 0.64 84.94%
EY 7.21 6.25 1.28 125.31 208.75 8.88 156.30 -45.93%
DY 0.00 0.00 0.00 0.00 15.15 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 16.27 28.74 22.86 1.23 1.17 2.33 0.90 78.35%
P/EPS 13.13 18.88 75.32 0.87 0.51 11.70 0.62 84.08%
EY 7.62 5.30 1.33 115.13 194.36 8.55 160.14 -45.59%
DY 0.00 0.00 0.00 0.00 14.11 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