[SBAGAN] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -40.68%
YoY- 233.73%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 37,498 30,966 34,688 15,494 10,896 10,296 12,282 20.42%
PBT 27,546 14,684 -5,533 32,989 -24,558 -5,928 13,490 12.62%
Tax -389 30 -92 -44 -77 -78 -209 10.89%
NP 27,157 14,714 -5,625 32,945 -24,636 -6,006 13,281 12.64%
-
NP to SH 27,157 14,714 -5,625 32,945 -24,636 -6,006 13,281 12.64%
-
Tax Rate 1.41% -0.20% - 0.13% - - 1.55% -
Total Cost 10,341 16,252 40,313 -17,450 35,532 16,302 -998 -
-
Net Worth 677,187 616,484 623,822 596,214 539,486 673,909 629,085 1.23%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 677,187 616,484 623,822 596,214 539,486 673,909 629,085 1.23%
NOSH 66,337 66,337 66,337 66,337 66,337 66,332 66,332 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 72.42% 47.52% -16.22% 212.62% -226.10% -58.34% 108.13% -
ROE 4.01% 2.39% -0.90% 5.53% -4.57% -0.89% 2.11% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 56.66 46.76 52.29 23.36 16.43 13.73 18.52 20.46%
EPS 41.04 22.20 -8.48 49.67 -37.13 -8.01 20.03 12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2322 9.3088 9.4044 8.9882 8.133 8.9881 9.4838 1.27%
Adjusted Per Share Value based on latest NOSH - 66,337
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 40.28 33.27 37.27 16.65 11.71 11.06 13.20 20.41%
EPS 29.18 15.81 -6.04 35.39 -26.47 -6.45 14.27 12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.275 6.6229 6.7017 6.4051 5.7957 7.2398 6.7582 1.23%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.58 3.31 3.23 3.09 2.75 2.96 3.45 -
P/RPS 8.08 7.08 6.18 13.23 16.74 21.56 18.63 -12.98%
P/EPS 11.16 14.90 -38.09 6.22 -7.40 -36.95 17.23 -6.97%
EY 8.96 6.71 -2.63 16.07 -13.51 -2.71 5.80 7.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.34 0.34 0.34 0.33 0.36 3.78%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 27/05/22 27/05/21 25/06/20 29/05/19 28/05/18 -
Price 6.60 3.23 3.53 3.18 2.49 2.92 3.30 -
P/RPS 11.65 6.91 6.75 13.61 15.16 21.26 17.82 -6.83%
P/EPS 16.08 14.54 -41.63 6.40 -6.70 -36.45 16.48 -0.40%
EY 6.22 6.88 -2.40 15.62 -14.92 -2.74 6.07 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.35 0.38 0.35 0.31 0.32 0.35 10.85%

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