[SBAGAN] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 121.39%
YoY- 206.02%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 9,048 5,628 5,841 6,890 6,122 5,195 5,293 9.33%
PBT 27,807 2,882 -7,439 6,435 -5,445 -5,303 4,330 36.29%
Tax -39 -39 -29 -90 -540 -248 -453 -33.52%
NP 27,768 2,843 -7,468 6,345 -5,985 -5,551 3,877 38.79%
-
NP to SH 27,768 2,843 -7,468 6,345 -5,985 -5,551 3,877 38.79%
-
Tax Rate 0.14% 1.35% - 1.40% - - 10.46% -
Total Cost -18,720 2,785 13,309 545 12,107 10,746 1,416 -
-
Net Worth 574,165 575,405 586,712 619,798 585,703 580,722 457,887 3.84%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,326 1,325 - - - - 1,525 -2.30%
Div Payout % 4.78% 46.62% - - - - 39.35% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 574,165 575,405 586,712 619,798 585,703 580,722 457,887 3.84%
NOSH 66,337 66,270 66,332 66,332 66,332 66,332 66,332 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 306.90% 50.52% -127.85% 92.09% -97.76% -106.85% 73.25% -
ROE 4.84% 0.49% -1.27% 1.02% -1.02% -0.96% 0.85% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.64 8.49 8.81 10.39 9.23 7.83 7.98 9.33%
EPS 41.86 4.29 -11.26 9.57 -9.02 -8.37 5.84 38.81%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 2.30 -2.30%
NAPS 8.6558 8.6827 8.845 9.3438 8.8298 8.7547 6.9029 3.83%
Adjusted Per Share Value based on latest NOSH - 66,332
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.72 6.05 6.27 7.40 6.58 5.58 5.69 9.32%
EPS 29.83 3.05 -8.02 6.82 -6.43 -5.96 4.17 38.76%
DPS 1.43 1.42 0.00 0.00 0.00 0.00 1.64 -2.25%
NAPS 6.1682 6.1816 6.303 6.6585 6.2922 6.2387 4.9191 3.83%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.10 2.99 3.01 3.06 2.91 3.18 3.20 -
P/RPS 22.73 35.21 34.18 29.46 31.53 40.60 40.10 -9.01%
P/EPS 7.41 69.70 -26.74 31.99 -32.25 -38.00 54.75 -28.32%
EY 13.50 1.43 -3.74 3.13 -3.10 -2.63 1.83 39.48%
DY 0.65 0.67 0.00 0.00 0.00 0.00 0.72 -1.68%
P/NAPS 0.36 0.34 0.34 0.33 0.33 0.36 0.46 -3.99%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 28/02/19 28/02/18 27/02/17 26/02/16 17/02/15 -
Price 3.02 2.80 3.00 3.65 3.00 3.05 3.23 -
P/RPS 22.14 32.97 34.07 35.14 32.51 38.94 40.48 -9.55%
P/EPS 7.21 65.27 -26.65 38.16 -33.25 -36.45 55.26 -28.76%
EY 13.86 1.53 -3.75 2.62 -3.01 -2.74 1.81 40.35%
DY 0.66 0.71 0.00 0.00 0.00 0.00 0.71 -1.20%
P/NAPS 0.35 0.32 0.34 0.39 0.34 0.35 0.47 -4.79%

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