[SBAGAN] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -60.6%
YoY- -81.47%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 20,694 14,678 11,716 11,367 13,871 9,991 7,488 18.44%
PBT 34,669 22,987 13,843 6,344 29,122 16,168 11,342 20.44%
Tax -3,429 -3,601 -1,154 -1,578 -3,319 -1,388 -625 32.77%
NP 31,240 19,386 12,689 4,766 25,803 14,780 10,717 19.50%
-
NP to SH 31,240 19,386 12,689 4,766 25,714 14,780 10,717 19.50%
-
Tax Rate 9.89% 15.67% 8.34% 24.87% 11.40% 8.58% 5.51% -
Total Cost -10,546 -4,708 -973 6,601 -11,932 -4,789 -3,229 21.78%
-
Net Worth 302,406 340,683 208,750 199,972 192,487 171,707 156,679 11.57%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 1,101 - - 1,564 1,701 850 381 19.32%
Div Payout % 3.52% - - 32.83% 6.62% 5.75% 3.56% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 302,406 340,683 208,750 199,972 192,487 171,707 156,679 11.57%
NOSH 60,481 60,499 60,502 60,526 1,849 1,889 1,890 78.08%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 150.96% 132.08% 108.30% 41.93% 186.02% 147.93% 143.12% -
ROE 10.33% 5.69% 6.08% 2.38% 13.36% 8.61% 6.84% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 34.22 24.26 19.36 18.78 749.82 528.63 396.12 -33.48%
EPS 51.65 32.04 20.97 7.87 1,390.02 782.01 566.93 -32.89%
DPS 1.82 0.00 0.00 2.59 91.95 45.00 20.20 -33.01%
NAPS 5.00 5.6312 3.4503 3.3039 104.0529 90.8508 82.8842 -37.34%
Adjusted Per Share Value based on latest NOSH - 60,526
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 22.23 15.77 12.59 12.21 14.90 10.73 8.04 18.45%
EPS 33.56 20.83 13.63 5.12 27.62 15.88 11.51 19.50%
DPS 1.18 0.00 0.00 1.68 1.83 0.91 0.41 19.24%
NAPS 3.2487 3.66 2.2426 2.1483 2.0679 1.8446 1.6832 11.57%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.85 2.85 2.30 2.79 4.31 2.90 2.78 -
P/RPS 8.33 11.75 11.88 14.86 0.57 0.55 0.70 51.04%
P/EPS 5.52 8.89 10.97 35.43 0.31 0.37 0.49 49.66%
EY 18.12 11.24 9.12 2.82 322.51 269.66 203.93 -33.17%
DY 0.64 0.00 0.00 0.93 21.33 15.52 7.27 -33.27%
P/NAPS 0.57 0.51 0.67 0.84 0.04 0.03 0.03 63.27%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 - -
Price 2.58 2.70 2.40 2.66 3.97 2.90 0.00 -
P/RPS 7.54 11.13 12.39 14.16 0.53 0.55 0.00 -
P/EPS 4.99 8.43 11.44 33.78 0.29 0.37 0.00 -
EY 20.02 11.87 8.74 2.96 350.13 269.66 0.00 -
DY 0.71 0.00 0.00 0.97 23.16 15.52 0.00 -
P/NAPS 0.52 0.48 0.70 0.81 0.04 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