[SBAGAN] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 30.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Revenue 12,180 11,285 14,940 10,020 5,027 9,202 2,447 30.65%
PBT 21,791 -761 26,488 20,483 -783 18,824 3,241 37.36%
Tax -909 -1,442 -3,569 -1,370 3,780 -1,177 -215 27.14%
NP 20,882 -2,203 22,919 19,113 2,997 17,647 3,026 37.96%
-
NP to SH 20,882 -2,203 22,830 19,113 -610 17,647 3,026 37.96%
-
Tax Rate 4.17% - 13.47% 6.69% - 6.25% 6.63% -
Total Cost -8,702 13,488 -7,979 -9,093 2,030 -8,445 -579 57.06%
-
Net Worth 316,647 200,320 205,492 183,428 147,045 164,666 152,000 13.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Div - 1,564 850 1,701 - 763 19 -
Div Payout % - 0.00% 3.73% 8.90% - 4.33% 0.63% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Net Worth 316,647 200,320 205,492 183,428 147,045 164,666 152,000 13.00%
NOSH 60,464 60,481 1,889 1,890 1,895 1,890 1,890 78.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
NP Margin 171.44% -19.52% 153.41% 190.75% 59.62% 191.77% 123.66% -
ROE 6.59% -1.10% 11.11% 10.42% -0.41% 10.72% 1.99% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 20.14 18.66 790.48 530.15 265.15 486.87 129.45 -26.65%
EPS 34.54 -3.64 1,207.94 1,011.26 -32.17 933.68 160.08 -22.54%
DPS 0.00 2.59 45.00 90.00 0.00 40.40 1.01 -
NAPS 5.2369 3.3121 108.727 97.0508 77.56 87.123 80.41 -36.55%
Adjusted Per Share Value based on latest NOSH - 1,890
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 13.08 12.12 16.05 10.76 5.40 9.89 2.63 30.63%
EPS 22.43 -2.37 24.53 20.53 -0.66 18.96 3.25 37.96%
DPS 0.00 1.68 0.91 1.83 0.00 0.82 0.02 -
NAPS 3.4017 2.152 2.2076 1.9706 1.5797 1.769 1.6329 13.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 26/12/00 -
Price 2.66 2.40 3.73 2.97 2.59 2.50 2.16 -
P/RPS 13.20 12.86 0.47 0.56 0.98 0.51 1.67 41.11%
P/EPS 7.70 -65.89 0.31 0.29 -8.05 0.27 1.35 33.64%
EY 12.98 -1.52 323.85 340.49 -12.42 373.47 74.11 -25.19%
DY 0.00 1.08 12.06 30.30 0.00 16.16 0.47 -
P/NAPS 0.51 0.72 0.03 0.03 0.03 0.03 0.03 60.31%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 23/02/07 27/02/06 21/02/05 26/02/04 27/02/02 - 28/02/01 -
Price 3.14 2.32 4.06 3.19 2.69 0.00 1.88 -
P/RPS 15.59 12.43 0.51 0.60 1.01 0.00 1.45 48.53%
P/EPS 9.09 -63.69 0.34 0.32 -8.36 0.00 1.17 40.71%
EY 11.00 -1.57 297.52 317.01 -11.96 0.00 85.15 -28.88%
DY 0.00 1.12 11.08 28.21 0.00 0.00 0.54 -
P/NAPS 0.60 0.70 0.04 0.03 0.03 0.00 0.02 76.22%

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