[SBAGAN] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -665.47%
YoY- -153.89%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 17,506 16,023 14,086 12,691 12,028 12,467 12,241 26.79%
PBT 14,624 7,049 -10,301 -16,712 7,582 -6,569 -2,739 -
Tax 1,841 1,831 1,841 -3,922 -3,933 -3,944 -3,923 -
NP 16,465 8,880 -8,460 -20,634 3,649 -10,513 -6,662 -
-
NP to SH 16,465 8,880 -8,460 -20,634 3,649 -10,513 -6,662 -
-
Tax Rate -12.59% -25.98% - - 51.87% - - -
Total Cost 1,041 7,143 22,546 33,325 8,379 22,980 18,903 -85.39%
-
Net Worth 574,165 555,512 564,221 539,486 575,986 578,692 675,769 -10.24%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,326 1,326 1,326 1,326 1,326 - - -
Div Payout % 8.06% 14.94% 0.00% 0.00% 36.36% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 574,165 555,512 564,221 539,486 575,986 578,692 675,769 -10.24%
NOSH 66,337 66,337 66,337 66,337 66,337 66,332 66,332 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 94.05% 55.42% -60.06% -162.59% 30.34% -84.33% -54.42% -
ROE 2.87% 1.60% -1.50% -3.82% 0.63% -1.82% -0.99% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.39 24.16 21.24 19.13 18.13 18.79 16.33 37.51%
EPS 24.82 13.39 -12.75 -31.11 5.50 -15.85 -8.89 -
DPS 2.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 8.6558 8.3746 8.5059 8.133 8.6827 8.7241 9.0129 -2.64%
Adjusted Per Share Value based on latest NOSH - 66,337
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.81 17.21 15.13 13.63 12.92 13.39 13.15 26.81%
EPS 17.69 9.54 -9.09 -22.17 3.92 -11.29 -7.16 -
DPS 1.43 1.43 1.43 1.43 1.43 0.00 0.00 -
NAPS 6.1682 5.9679 6.0614 5.7957 6.1878 6.2169 7.2598 -10.24%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.10 2.80 2.49 2.75 2.99 2.91 2.81 -
P/RPS 11.75 11.59 11.73 14.37 16.49 15.48 17.21 -22.37%
P/EPS 12.49 20.92 -19.52 -8.84 54.36 -18.36 -31.63 -
EY 8.01 4.78 -5.12 -11.31 1.84 -5.45 -3.16 -
DY 0.65 0.71 0.80 0.73 0.67 0.00 0.00 -
P/NAPS 0.36 0.33 0.29 0.34 0.34 0.33 0.31 10.43%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 28/08/20 25/06/20 26/02/20 29/11/19 22/08/19 -
Price 3.02 2.76 2.50 2.49 2.80 3.05 3.05 -
P/RPS 11.44 11.43 11.77 13.01 15.44 16.23 18.68 -27.77%
P/EPS 12.17 20.62 -19.60 -8.00 50.90 -19.24 -34.33 -
EY 8.22 4.85 -5.10 -12.49 1.96 -5.20 -2.91 -
DY 0.66 0.72 0.80 0.80 0.71 0.00 0.00 -
P/NAPS 0.35 0.33 0.29 0.31 0.32 0.35 0.34 1.94%

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