[SBAGAN] YoY TTM 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- 39.54%
YoY- 67.63%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 12,544 8,952 14,444 20,101 13,107 11,256 14,133 -1.96%
PBT 25,086 -3,412 3,329 36,145 19,859 2,689 15,642 8.18%
Tax -2,053 2,158 -1,994 -4,743 -1,126 -1,291 -3,458 -8.31%
NP 23,033 -1,254 1,335 31,402 18,733 1,398 12,184 11.19%
-
NP to SH 23,033 -1,254 1,335 31,402 18,733 1,398 12,095 11.32%
-
Tax Rate 8.18% - 59.90% 13.12% 5.67% 48.01% 22.11% -
Total Cost -10,489 10,206 13,109 -11,301 -5,626 9,858 1,949 -
-
Net Worth 368,122 340,595 276,834 324,695 324,933 200,993 203,070 10.41%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 605 - - - - - 1,564 -14.63%
Div Payout % 2.63% - - - - - 12.94% -
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 368,122 340,595 276,834 324,695 324,933 200,993 203,070 10.41%
NOSH 60,531 60,400 60,479 60,483 60,400 60,505 1,889 78.17%
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 183.62% -14.01% 9.24% 156.22% 142.92% 12.42% 86.21% -
ROE 6.26% -0.37% 0.48% 9.67% 5.77% 0.70% 5.96% -
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 20.72 14.82 23.88 33.23 21.70 18.60 747.82 -44.97%
EPS 38.05 -2.08 2.21 51.92 31.01 2.31 639.98 -37.51%
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 13.48 9.62 15.52 21.59 14.08 12.09 15.18 -1.95%
EPS 24.74 -1.35 1.43 33.74 20.12 1.50 12.99 11.32%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 1.68 -14.63%
NAPS 3.9547 3.659 2.974 3.4882 3.4908 2.1593 2.1816 10.41%
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 13.99 16.94 8.46 8.24 12.81 12.09 0.55 71.44%
P/EPS 7.62 -120.90 91.51 5.28 8.96 97.38 0.64 51.08%
EY 13.12 -0.83 1.09 18.95 11.16 1.03 156.47 -33.82%
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 13.99 15.52 10.05 8.58 13.04 11.83 0.45 77.27%
P/EPS 7.62 -110.78 108.73 5.49 9.12 95.22 0.53 55.90%
EY 13.12 -0.90 0.92 18.22 10.96 1.05 190.47 -35.96%
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