[SBAGAN] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -126.53%
YoY- -7.82%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 11,256 11,682 13,780 12,244 10,390 10,586 15,800 -5.49%
PBT 5,764 -14,878 12,870 -10,890 -10,606 8,660 21,804 -19.87%
Tax -78 -58 -180 -1,080 -496 -906 -1,898 -41.24%
NP 5,686 -14,936 12,690 -11,970 -11,102 7,754 19,906 -18.83%
-
NP to SH 5,686 -14,936 12,690 -11,970 -11,102 7,754 19,906 -18.83%
-
Tax Rate 1.35% - 1.40% - - 10.46% 8.70% -
Total Cost 5,570 26,618 1,090 24,214 21,492 2,832 -4,106 -
-
Net Worth 575,405 586,712 619,798 585,703 580,722 457,887 392,432 6.58%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,650 - - - - 3,051 - -
Div Payout % 46.62% - - - - 39.35% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 575,405 586,712 619,798 585,703 580,722 457,887 392,432 6.58%
NOSH 66,270 66,332 66,332 66,332 66,332 66,332 66,332 -0.01%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 50.52% -127.85% 92.09% -97.76% -106.85% 73.25% 125.99% -
ROE 0.99% -2.55% 2.05% -2.04% -1.91% 1.69% 5.07% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 16.98 17.61 20.77 18.46 15.66 15.96 24.54 -5.95%
EPS 8.58 -22.52 19.14 -18.04 -16.74 11.68 31.88 -19.64%
DPS 4.00 0.00 0.00 0.00 0.00 4.60 0.00 -
NAPS 8.6827 8.845 9.3438 8.8298 8.7547 6.9029 6.095 6.07%
Adjusted Per Share Value based on latest NOSH - 66,332
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.09 12.55 14.80 13.15 11.16 11.37 16.97 -5.49%
EPS 6.11 -16.05 13.63 -12.86 -11.93 8.33 21.38 -18.83%
DPS 2.85 0.00 0.00 0.00 0.00 3.28 0.00 -
NAPS 6.1816 6.303 6.6585 6.2922 6.2387 4.9191 4.2159 6.58%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.99 3.01 3.06 2.91 3.18 3.20 3.24 -
P/RPS 17.60 17.09 14.73 15.77 20.30 20.05 13.20 4.90%
P/EPS 34.85 -13.37 16.00 -16.13 -19.00 27.37 10.48 22.16%
EY 2.87 -7.48 6.25 -6.20 -5.26 3.65 9.54 -18.13%
DY 1.34 0.00 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 0.34 0.34 0.33 0.33 0.36 0.46 0.53 -7.12%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 28/02/18 27/02/17 26/02/16 17/02/15 27/02/14 -
Price 2.80 3.00 3.65 3.00 3.05 3.23 3.50 -
P/RPS 16.49 17.03 17.57 16.25 19.47 20.24 14.26 2.45%
P/EPS 32.63 -13.32 19.08 -16.62 -18.22 27.63 11.32 19.28%
EY 3.06 -7.51 5.24 -6.02 -5.49 3.62 8.83 -16.18%
DY 1.43 0.00 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 0.32 0.34 0.39 0.34 0.35 0.47 0.57 -9.16%

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