[SBAGAN] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 110.91%
YoY- 268.3%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 29,427 24,120 18,851 17,535 17,506 16,023 14,086 63.20%
PBT 17,635 26,965 44,715 32,860 14,624 7,049 -10,301 -
Tax -667 -641 -651 1,866 1,841 1,831 1,841 -
NP 16,968 26,324 44,064 34,726 16,465 8,880 -8,460 -
-
NP to SH 16,968 26,324 44,064 34,726 16,465 8,880 -8,460 -
-
Tax Rate 3.78% 2.38% 1.46% -5.68% -12.59% -25.98% - -
Total Cost 12,459 -2,204 -25,213 -17,191 1,041 7,143 22,546 -32.58%
-
Net Worth 617,686 609,421 616,134 596,214 574,165 555,512 564,221 6.20%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 1,326 1,326 1,326 1,326 1,326 1,326 -
Div Payout % - 5.04% 3.01% 3.82% 8.06% 14.94% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 617,686 609,421 616,134 596,214 574,165 555,512 564,221 6.20%
NOSH 66,337 66,337 66,337 66,337 66,337 66,337 66,337 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 57.66% 109.14% 233.75% 198.04% 94.05% 55.42% -60.06% -
ROE 2.75% 4.32% 7.15% 5.82% 2.87% 1.60% -1.50% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.36 36.36 28.42 26.43 26.39 24.16 21.24 63.17%
EPS 25.58 39.68 66.43 52.35 24.82 13.39 -12.75 -
DPS 0.00 2.00 2.00 2.00 2.00 2.00 2.00 -
NAPS 9.3119 9.1873 9.2885 8.9882 8.6558 8.3746 8.5059 6.20%
Adjusted Per Share Value based on latest NOSH - 66,337
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.61 25.91 20.25 18.84 18.81 17.21 15.13 63.20%
EPS 18.23 28.28 47.34 37.31 17.69 9.54 -9.09 -
DPS 0.00 1.43 1.43 1.43 1.43 1.43 1.43 -
NAPS 6.6358 6.547 6.6191 6.4051 6.1682 5.9679 6.0614 6.20%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.10 3.21 3.00 3.09 3.10 2.80 2.49 -
P/RPS 6.99 8.83 10.56 11.69 11.75 11.59 11.73 -29.11%
P/EPS 12.12 8.09 4.52 5.90 12.49 20.92 -19.52 -
EY 8.25 12.36 22.14 16.94 8.01 4.78 -5.12 -
DY 0.00 0.62 0.67 0.65 0.65 0.71 0.80 -
P/NAPS 0.33 0.35 0.32 0.34 0.36 0.33 0.29 8.97%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 -
Price 3.60 3.45 3.03 3.18 3.02 2.76 2.50 -
P/RPS 8.11 9.49 10.66 12.03 11.44 11.43 11.77 -21.93%
P/EPS 14.07 8.69 4.56 6.07 12.17 20.62 -19.60 -
EY 7.11 11.50 21.92 16.46 8.22 4.85 -5.10 -
DY 0.00 0.58 0.66 0.63 0.66 0.72 0.80 -
P/NAPS 0.39 0.38 0.33 0.35 0.35 0.33 0.29 21.77%

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