[SBAGAN] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 163.46%
YoY- -88.44%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 14,444 20,101 13,107 11,256 14,133 10,923 9,284 7.63%
PBT 3,329 36,145 19,859 2,689 15,642 31,719 15,094 -22.25%
Tax -1,994 -4,743 -1,126 -1,291 -3,458 -1,517 -1,200 8.82%
NP 1,335 31,402 18,733 1,398 12,184 30,202 13,894 -32.29%
-
NP to SH 1,335 31,402 18,733 1,398 12,095 30,202 13,894 -32.29%
-
Tax Rate 59.90% 13.12% 5.67% 48.01% 22.11% 4.78% 7.95% -
Total Cost 13,109 -11,301 -5,626 9,858 1,949 -19,279 -4,610 -
-
Net Worth 276,834 324,695 324,933 200,993 203,070 192,462 163,105 9.20%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - 1,564 2,551 1,144 -
Div Payout % - - - - 12.94% 8.45% 8.24% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 276,834 324,695 324,933 200,993 203,070 192,462 163,105 9.20%
NOSH 60,479 60,483 60,400 60,505 1,889 1,890 1,889 78.10%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.24% 156.22% 142.92% 12.42% 86.21% 276.50% 149.66% -
ROE 0.48% 9.67% 5.77% 0.70% 5.96% 15.69% 8.52% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 23.88 33.23 21.70 18.60 747.82 577.93 491.23 -39.55%
EPS 2.21 51.92 31.01 2.31 639.98 1,597.98 735.16 -61.97%
DPS 0.00 0.00 0.00 0.00 82.80 135.00 60.56 -
NAPS 4.5773 5.3683 5.3797 3.3219 107.4503 101.8317 86.3021 -38.67%
Adjusted Per Share Value based on latest NOSH - 60,505
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 15.52 21.59 14.08 12.09 15.18 11.73 9.97 7.64%
EPS 1.43 33.74 20.12 1.50 12.99 32.45 14.93 -32.33%
DPS 0.00 0.00 0.00 0.00 1.68 2.74 1.23 -
NAPS 2.974 3.4882 3.4908 2.1593 2.1816 2.0676 1.7522 9.20%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.02 2.74 2.78 2.25 4.09 4.44 2.44 -
P/RPS 8.46 8.24 12.81 12.09 0.55 0.77 0.50 60.15%
P/EPS 91.51 5.28 8.96 97.38 0.64 0.28 0.33 155.14%
EY 1.09 18.95 11.16 1.03 156.47 359.91 301.29 -60.78%
DY 0.00 0.00 0.00 0.00 20.24 30.41 24.82 -
P/NAPS 0.44 0.51 0.52 0.68 0.04 0.04 0.03 56.39%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 30/05/08 29/05/07 30/05/06 19/05/05 25/05/04 21/05/03 -
Price 2.40 2.85 2.83 2.20 3.36 4.73 2.59 -
P/RPS 10.05 8.58 13.04 11.83 0.45 0.82 0.53 63.22%
P/EPS 108.73 5.49 9.12 95.22 0.53 0.30 0.35 160.01%
EY 0.92 18.22 10.96 1.05 190.47 337.84 283.84 -61.49%
DY 0.00 0.00 0.00 0.00 24.64 28.54 23.38 -
P/NAPS 0.52 0.53 0.53 0.66 0.03 0.05 0.03 60.80%

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