[SBAGAN] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 35.75%
YoY- -149.04%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 11,258 11,079 10,978 10,999 10,725 11,097 11,661 -2.31%
PBT 3,957 -1,706 4,353 -5,226 -7,381 4,407 7,533 -34.82%
Tax -267 -173 1,345 1,230 1,162 1,025 -1,718 -70.99%
NP 3,690 -1,879 5,698 -3,996 -6,219 5,432 5,815 -26.09%
-
NP to SH 3,690 -1,879 5,698 -3,996 -6,219 5,432 5,815 -26.09%
-
Tax Rate 6.75% - -30.90% - - -23.26% 22.81% -
Total Cost 7,568 12,958 5,280 14,995 16,944 5,665 5,846 18.72%
-
Net Worth 577,598 561,837 571,396 580,722 592,211 579,939 476,872 13.58%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 1,525 1,525 1,525 -
Div Payout % - - - - 0.00% 28.09% 26.24% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 577,598 561,837 571,396 580,722 592,211 579,939 476,872 13.58%
NOSH 66,332 66,332 66,332 66,332 66,332 66,332 66,332 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 32.78% -16.96% 51.90% -36.33% -57.99% 48.95% 49.87% -
ROE 0.64% -0.33% 1.00% -0.69% -1.05% 0.94% 1.22% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.97 16.70 16.55 16.58 16.17 16.73 17.58 -2.32%
EPS 5.56 -2.83 8.59 -6.02 -9.38 8.19 8.77 -26.13%
DPS 0.00 0.00 0.00 0.00 2.30 2.30 2.30 -
NAPS 8.7076 8.47 8.6141 8.7547 8.9279 8.7429 7.1891 13.58%
Adjusted Per Share Value based on latest NOSH - 66,332
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.09 11.90 11.79 11.82 11.52 11.92 12.53 -2.34%
EPS 3.96 -2.02 6.12 -4.29 -6.68 5.84 6.25 -26.16%
DPS 0.00 0.00 0.00 0.00 1.64 1.64 1.64 -
NAPS 6.2051 6.0358 6.1385 6.2387 6.3621 6.2303 5.123 13.58%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.10 2.95 3.03 3.18 3.10 3.12 3.20 -
P/RPS 18.27 17.66 18.31 19.18 19.17 18.65 18.20 0.25%
P/EPS 55.73 -104.14 35.27 -52.79 -33.06 38.10 36.50 32.49%
EY 1.79 -0.96 2.83 -1.89 -3.02 2.62 2.74 -24.65%
DY 0.00 0.00 0.00 0.00 0.74 0.74 0.72 -
P/NAPS 0.36 0.35 0.35 0.36 0.35 0.36 0.45 -13.78%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 -
Price 2.99 3.01 3.07 3.05 3.07 2.95 3.01 -
P/RPS 17.62 18.02 18.55 18.39 18.99 17.63 17.12 1.93%
P/EPS 53.75 -106.26 35.74 -50.63 -32.75 36.02 34.34 34.69%
EY 1.86 -0.94 2.80 -1.98 -3.05 2.78 2.91 -25.73%
DY 0.00 0.00 0.00 0.00 0.75 0.78 0.76 -
P/NAPS 0.34 0.36 0.36 0.35 0.34 0.34 0.42 -13.10%

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