[SBAGAN] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -158.88%
YoY- -157.63%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 48,288 36,692 39,120 18,044 10,296 9,392 13,184 24.14%
PBT 6,288 -32,700 -25,864 45,136 -24,264 -8,944 11,656 -9.77%
Tax -320 -836 -80 -120 -80 4 -192 8.88%
NP 5,968 -33,536 -25,944 45,016 -24,344 -8,940 11,464 -10.30%
-
NP to SH 5,968 -33,536 -25,944 45,016 -24,344 -8,940 11,464 -10.30%
-
Tax Rate 5.09% - - 0.27% - - 1.65% -
Total Cost 42,320 70,228 65,064 -26,972 34,640 18,332 1,720 70.50%
-
Net Worth 649,602 618,137 609,421 555,512 578,692 632,229 617,570 0.84%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 649,602 618,137 609,421 555,512 578,692 632,229 617,570 0.84%
NOSH 66,337 66,337 66,337 66,337 66,332 66,332 66,332 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.36% -91.40% -66.32% 249.48% -236.44% -95.19% 86.95% -
ROE 0.92% -5.43% -4.26% 8.10% -4.21% -1.41% 1.86% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 72.96 55.31 58.98 27.20 15.52 14.16 19.88 24.18%
EPS 9.00 -50.56 -39.12 67.88 -36.68 -13.48 17.28 -10.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8154 9.3187 9.1873 8.3746 8.7241 9.5312 9.3102 0.88%
Adjusted Per Share Value based on latest NOSH - 66,337
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 51.88 39.42 42.03 19.38 11.06 10.09 14.16 24.14%
EPS 6.41 -36.03 -27.87 48.36 -26.15 -9.60 12.32 -10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9787 6.6406 6.547 5.9679 6.2169 6.792 6.6345 0.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.30 3.25 3.21 2.80 2.91 3.30 3.03 -
P/RPS 4.52 5.88 5.44 10.29 18.75 23.31 15.24 -18.32%
P/EPS 36.60 -6.43 -8.21 4.13 -7.93 -24.49 17.53 13.04%
EY 2.73 -15.56 -12.18 24.24 -12.61 -4.08 5.70 -11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.35 0.33 0.33 0.35 0.33 0.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 26/11/21 27/11/20 29/11/19 30/11/18 30/11/17 -
Price 3.27 3.36 3.45 2.76 3.05 3.30 3.00 -
P/RPS 4.48 6.07 5.85 10.15 19.65 23.31 15.09 -18.31%
P/EPS 36.26 -6.65 -8.82 4.07 -8.31 -24.49 17.36 13.05%
EY 2.76 -15.05 -11.34 24.59 -12.03 -4.08 5.76 -11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.38 0.33 0.35 0.35 0.32 0.51%

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