[SBAGAN] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -181.21%
YoY- 80.83%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 10,296 9,392 13,184 10,332 9,616 11,104 12,836 -3.60%
PBT -24,264 -8,944 11,656 -4,588 -27,240 19,912 20,424 -
Tax -80 4 -192 -696 -320 -868 -1,196 -36.27%
NP -24,344 -8,940 11,464 -5,284 -27,560 19,044 19,228 -
-
NP to SH -24,344 -8,940 11,464 -5,284 -27,560 19,044 19,228 -
-
Tax Rate - - 1.65% - - 4.36% 5.86% -
Total Cost 34,640 18,332 1,720 15,616 37,176 -7,940 -6,392 -
-
Net Worth 578,692 632,229 617,570 577,598 592,211 454,405 411,191 5.85%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 4,548 -
Div Payout % - - - - - - 23.66% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 578,692 632,229 617,570 577,598 592,211 454,405 411,191 5.85%
NOSH 66,332 66,332 66,332 66,332 66,332 66,332 60,491 1.54%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -236.44% -95.19% 86.95% -51.14% -286.61% 171.51% 149.80% -
ROE -4.21% -1.41% 1.86% -0.91% -4.65% 4.19% 4.68% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.52 14.16 19.88 15.58 14.50 16.74 21.22 -5.07%
EPS -36.68 -13.48 17.28 -7.96 -41.56 28.72 31.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.52 -
NAPS 8.7241 9.5312 9.3102 8.7076 8.9279 6.8504 6.7975 4.24%
Adjusted Per Share Value based on latest NOSH - 66,332
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.06 10.09 14.16 11.10 10.33 11.93 13.79 -3.60%
EPS -26.15 -9.60 12.32 -5.68 -29.61 20.46 20.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.89 -
NAPS 6.2169 6.792 6.6345 6.2051 6.3621 4.8817 4.4174 5.85%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.91 3.30 3.03 3.10 3.10 3.75 3.76 -
P/RPS 18.75 23.31 15.24 19.90 21.38 22.40 17.72 0.94%
P/EPS -7.93 -24.49 17.53 -38.92 -7.46 13.06 11.83 -
EY -12.61 -4.08 5.70 -2.57 -13.40 7.66 8.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.33 0.35 0.33 0.36 0.35 0.55 0.55 -8.15%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 -
Price 3.05 3.30 3.00 2.99 3.07 3.32 3.23 -
P/RPS 19.65 23.31 15.09 19.20 21.18 19.83 15.22 4.34%
P/EPS -8.31 -24.49 17.36 -37.53 -7.39 11.56 10.16 -
EY -12.03 -4.08 5.76 -2.66 -13.53 8.65 9.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
P/NAPS 0.35 0.35 0.32 0.34 0.34 0.48 0.48 -5.12%

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