[SBAGAN] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 72.12%
YoY- 112.7%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 9,242 6,724 8,655 14,905 9,482 8,091 8,202 2.00%
PBT 16,390 5,419 -6,678 24,662 11,504 5,488 9,143 10.21%
Tax -1,090 -497 -549 -1,984 -842 -870 -1,157 -0.98%
NP 15,300 4,922 -7,227 22,678 10,662 4,618 7,986 11.43%
-
NP to SH 15,300 4,922 -7,227 22,678 10,662 4,618 7,986 11.43%
-
Tax Rate 6.65% 9.17% - 8.04% 7.32% 15.85% 12.65% -
Total Cost -6,058 1,802 15,882 -7,773 -1,180 3,473 216 -
-
Net Worth 367,919 340,972 276,821 324,732 325,345 201,055 203,080 10.40%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 604 - - - - - 1,564 -14.65%
Div Payout % 3.95% - - - - - 19.60% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 367,919 340,972 276,821 324,732 325,345 201,055 203,080 10.40%
NOSH 60,498 60,466 60,476 60,490 60,476 60,524 1,889 78.15%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 165.55% 73.20% -83.50% 152.15% 112.44% 57.08% 97.37% -
ROE 4.16% 1.44% -2.61% 6.98% 3.28% 2.30% 3.93% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 15.28 11.12 14.31 24.64 15.68 13.37 433.97 -42.73%
EPS 25.29 8.14 -11.95 37.49 17.63 7.63 422.54 -37.44%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 82.80 -52.08%
NAPS 6.0815 5.639 4.5773 5.3683 5.3797 3.3219 107.4503 -38.02%
Adjusted Per Share Value based on latest NOSH - 60,483
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 9.93 7.22 9.30 16.01 10.19 8.69 8.81 2.01%
EPS 16.44 5.29 -7.76 24.36 11.45 4.96 8.58 11.44%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 1.68 -14.63%
NAPS 3.9526 3.6631 2.9739 3.4886 3.4952 2.1599 2.1817 10.40%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.90 2.51 2.02 2.74 2.78 2.25 4.09 -
P/RPS 18.98 22.57 14.11 11.12 17.73 16.83 0.94 64.97%
P/EPS 11.47 30.84 -16.90 7.31 15.77 29.49 0.97 50.90%
EY 8.72 3.24 -5.92 13.68 6.34 3.39 103.31 -33.75%
DY 0.34 0.00 0.00 0.00 0.00 0.00 20.24 -49.37%
P/NAPS 0.48 0.45 0.44 0.51 0.52 0.68 0.04 51.27%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 20/05/10 29/05/09 30/05/08 29/05/07 30/05/06 19/05/05 -
Price 2.90 2.30 2.40 2.85 2.83 2.20 3.36 -
P/RPS 18.98 20.68 16.77 11.57 18.05 16.46 0.77 70.55%
P/EPS 11.47 28.26 -20.08 7.60 16.05 28.83 0.80 55.83%
EY 8.72 3.54 -4.98 13.15 6.23 3.47 125.76 -35.89%
DY 0.34 0.00 0.00 0.00 0.00 0.00 24.64 -51.00%
P/NAPS 0.48 0.41 0.52 0.53 0.53 0.66 0.03 58.70%

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