[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 51,060 48,288 36,692 39,120 18,044 10,296 9,392 32.56%
PBT 83,396 6,288 -32,700 -25,864 45,136 -24,264 -8,944 -
Tax -280 -320 -836 -80 -120 -80 4 -
NP 83,116 5,968 -33,536 -25,944 45,016 -24,344 -8,940 -
-
NP to SH 83,116 5,968 -33,536 -25,944 45,016 -24,344 -8,940 -
-
Tax Rate 0.34% 5.09% - - 0.27% - - -
Total Cost -32,056 42,320 70,228 65,064 -26,972 34,640 18,332 -
-
Net Worth 694,369 649,602 618,137 609,421 555,512 578,692 632,229 1.57%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 694,369 649,602 618,137 609,421 555,512 578,692 632,229 1.57%
NOSH 66,175 66,337 66,337 66,337 66,337 66,332 66,332 -0.03%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 162.78% 12.36% -91.40% -66.32% 249.48% -236.44% -95.19% -
ROE 11.97% 0.92% -5.43% -4.26% 8.10% -4.21% -1.41% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 77.16 72.96 55.31 58.98 27.20 15.52 14.16 32.62%
EPS 125.60 9.00 -50.56 -39.12 67.88 -36.68 -13.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4929 9.8154 9.3187 9.1873 8.3746 8.7241 9.5312 1.61%
Adjusted Per Share Value based on latest NOSH - 66,337
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 54.85 51.88 39.42 42.03 19.38 11.06 10.09 32.56%
EPS 89.29 6.41 -36.03 -27.87 48.36 -26.15 -9.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4596 6.9787 6.6406 6.547 5.9679 6.2169 6.792 1.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 5.90 3.30 3.25 3.21 2.80 2.91 3.30 -
P/RPS 7.65 4.52 5.88 5.44 10.29 18.75 23.31 -16.93%
P/EPS 4.70 36.60 -6.43 -8.21 4.13 -7.93 -24.49 -
EY 21.29 2.73 -15.56 -12.18 24.24 -12.61 -4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.34 0.35 0.35 0.33 0.33 0.35 8.14%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 24/11/23 29/11/22 26/11/21 27/11/20 29/11/19 30/11/18 -
Price 5.50 3.27 3.36 3.45 2.76 3.05 3.30 -
P/RPS 7.13 4.48 6.07 5.85 10.15 19.65 23.31 -17.90%
P/EPS 4.38 36.26 -6.65 -8.82 4.07 -8.31 -24.49 -
EY 22.84 2.76 -15.05 -11.34 24.59 -12.03 -4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.36 0.38 0.33 0.35 0.35 6.81%

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