[SBAGAN] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 134.71%
YoY- 148.82%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 16,023 14,086 12,691 12,028 12,467 12,241 12,703 16.69%
PBT 7,049 -10,301 -16,712 7,582 -6,569 -2,739 -8,098 -
Tax 1,831 1,841 -3,922 -3,933 -3,944 -3,923 -29 -
NP 8,880 -8,460 -20,634 3,649 -10,513 -6,662 -8,127 -
-
NP to SH 8,880 -8,460 -20,634 3,649 -10,513 -6,662 -8,127 -
-
Tax Rate -25.98% - - 51.87% - - - -
Total Cost 7,143 22,546 33,325 8,379 22,980 18,903 20,830 -50.91%
-
Net Worth 555,512 564,221 539,486 575,986 578,692 675,769 673,909 -12.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,326 1,326 1,326 1,326 - - - -
Div Payout % 14.94% 0.00% 0.00% 36.36% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 555,512 564,221 539,486 575,986 578,692 675,769 673,909 -12.05%
NOSH 66,337 66,337 66,337 66,337 66,332 66,332 66,332 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 55.42% -60.06% -162.59% 30.34% -84.33% -54.42% -63.98% -
ROE 1.60% -1.50% -3.82% 0.63% -1.82% -0.99% -1.21% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 24.16 21.24 19.13 18.13 18.79 16.33 16.94 26.62%
EPS 13.39 -12.75 -31.11 5.50 -15.85 -8.89 -10.84 -
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 8.3746 8.5059 8.133 8.6827 8.7241 9.0129 8.9881 -4.59%
Adjusted Per Share Value based on latest NOSH - 66,337
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 17.21 15.13 13.63 12.92 13.39 13.15 13.65 16.65%
EPS 9.54 -9.09 -22.17 3.92 -11.29 -7.16 -8.73 -
DPS 1.43 1.43 1.43 1.43 0.00 0.00 0.00 -
NAPS 5.9679 6.0614 5.7957 6.1878 6.2169 7.2598 7.2398 -12.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.80 2.49 2.75 2.99 2.91 2.81 2.96 -
P/RPS 11.59 11.73 14.37 16.49 15.48 17.21 17.47 -23.87%
P/EPS 20.92 -19.52 -8.84 54.36 -18.36 -31.63 -27.31 -
EY 4.78 -5.12 -11.31 1.84 -5.45 -3.16 -3.66 -
DY 0.71 0.80 0.73 0.67 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.34 0.34 0.33 0.31 0.33 0.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 25/06/20 26/02/20 29/11/19 22/08/19 29/05/19 -
Price 2.76 2.50 2.49 2.80 3.05 3.05 2.92 -
P/RPS 11.43 11.77 13.01 15.44 16.23 18.68 17.23 -23.88%
P/EPS 20.62 -19.60 -8.00 50.90 -19.24 -34.33 -26.94 -
EY 4.85 -5.10 -12.49 1.96 -5.20 -2.91 -3.71 -
DY 0.72 0.80 0.80 0.71 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.31 0.32 0.35 0.34 0.32 2.06%

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