[SBAGAN] YoY 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- 1104.87%
YoY- 19.8%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
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 5,483 3,886 3,229 3,257 2,699 1,111 2,343 18.52%
PBT 7,029 5,681 1,611 8,620 7,250 -2,709 2,627 21.74%
Tax -678 -215 -480 -463 -441 2,709 -334 15.20%
NP 6,351 5,466 1,131 8,157 6,809 0 2,293 22.58%
-
NP to SH 6,351 5,466 1,131 8,157 6,809 -2,768 2,293 22.58%
-
Tax Rate 9.65% 3.78% 29.80% 5.37% 6.08% - 12.71% -
Total Cost -868 -1,580 2,098 -4,900 -4,110 1,111 50 -
-
Net Worth 335,332 316,647 200,320 205,492 183,428 147,045 164,666 15.27%
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 % - - - - 12.49% - - -
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 335,332 316,647 200,320 205,492 183,428 147,045 164,666 15.27%
NOSH 60,485 60,464 60,481 1,889 1,890 1,895 1,890 99.92%
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 115.83% 140.66% 35.03% 250.45% 252.28% 0.00% 97.87% -
ROE 1.89% 1.73% 0.56% 3.97% 3.71% -1.88% 1.39% -
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 9.06 6.43 5.34 172.33 142.80 58.60 123.97 -40.72%
EPS 10.50 9.04 1.87 431.59 360.26 -146.00 121.32 -38.68%
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 5.89 4.17 3.47 3.50 2.90 1.19 2.52 18.49%
EPS 6.82 5.87 1.22 8.76 7.31 -2.97 2.46 22.60%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 3.6025 3.4017 2.152 2.2076 1.9706 1.5797 1.769 15.27%
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 33.32 41.39 44.95 2.16 2.08 4.42 2.02 75.12%
P/EPS 28.76 29.42 128.34 0.86 0.82 -1.77 2.06 69.37%
EY 3.48 3.40 0.78 115.71 121.30 -56.37 48.53 -40.94%
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 31.55 48.86 43.46 2.36 2.23 4.59 1.97 74.09%
P/EPS 27.24 34.73 124.06 0.94 0.89 -1.84 2.01 68.37%
EY 3.67 2.88 0.81 106.30 112.93 -54.28 49.72 -40.60%
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