[SBAGAN] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 287.84%
YoY- 316.96%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 18,044 10,296 9,392 13,184 10,332 9,616 11,104 8.42%
PBT 45,136 -24,264 -8,944 11,656 -4,588 -27,240 19,912 14.59%
Tax -120 -80 4 -192 -696 -320 -868 -28.07%
NP 45,016 -24,344 -8,940 11,464 -5,284 -27,560 19,044 15.40%
-
NP to SH 45,016 -24,344 -8,940 11,464 -5,284 -27,560 19,044 15.40%
-
Tax Rate 0.27% - - 1.65% - - 4.36% -
Total Cost -26,972 34,640 18,332 1,720 15,616 37,176 -7,940 22.58%
-
Net Worth 555,512 578,692 632,229 617,570 577,598 592,211 454,405 3.40%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 555,512 578,692 632,229 617,570 577,598 592,211 454,405 3.40%
NOSH 66,337 66,332 66,332 66,332 66,332 66,332 66,332 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 249.48% -236.44% -95.19% 86.95% -51.14% -286.61% 171.51% -
ROE 8.10% -4.21% -1.41% 1.86% -0.91% -4.65% 4.19% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 27.20 15.52 14.16 19.88 15.58 14.50 16.74 8.41%
EPS 67.88 -36.68 -13.48 17.28 -7.96 -41.56 28.72 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.3746 8.7241 9.5312 9.3102 8.7076 8.9279 6.8504 3.40%
Adjusted Per Share Value based on latest NOSH - 66,332
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 19.38 11.06 10.09 14.16 11.10 10.33 11.93 8.41%
EPS 48.36 -26.15 -9.60 12.32 -5.68 -29.61 20.46 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9679 6.2169 6.792 6.6345 6.2051 6.3621 4.8817 3.40%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.80 2.91 3.30 3.03 3.10 3.10 3.75 -
P/RPS 10.29 18.75 23.31 15.24 19.90 21.38 22.40 -12.14%
P/EPS 4.13 -7.93 -24.49 17.53 -38.92 -7.46 13.06 -17.44%
EY 24.24 -12.61 -4.08 5.70 -2.57 -13.40 7.66 21.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.35 0.33 0.36 0.35 0.55 -8.15%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 29/11/19 30/11/18 30/11/17 30/11/16 17/11/15 27/11/14 -
Price 2.76 3.05 3.30 3.00 2.99 3.07 3.32 -
P/RPS 10.15 19.65 23.31 15.09 19.20 21.18 19.83 -10.55%
P/EPS 4.07 -8.31 -24.49 17.36 -37.53 -7.39 11.56 -15.95%
EY 24.59 -12.03 -4.08 5.76 -2.66 -13.53 8.65 19.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.35 0.32 0.34 0.34 0.48 -6.04%

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