[SBAGAN] YoY Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -727.83%
YoY- -117.07%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 28,124 23,225 26,016 11,621 8,172 7,722 9,212 20.42%
PBT 20,660 11,013 -4,150 24,742 -18,419 -4,446 10,118 12.62%
Tax -292 23 -69 -33 -58 -59 -157 10.88%
NP 20,368 11,036 -4,219 24,709 -18,477 -4,505 9,961 12.64%
-
NP to SH 20,368 11,036 -4,219 24,709 -18,477 -4,505 9,961 12.64%
-
Tax Rate 1.41% -0.21% - 0.13% - - 1.55% -
Total Cost 7,756 12,189 30,235 -13,088 26,649 12,227 -749 -
-
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 3.01% 1.79% -0.68% 4.14% -3.42% -0.67% 1.58% -
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 42.49 35.07 39.22 17.52 12.32 10.30 13.89 20.46%
EPS 30.78 16.65 -6.36 37.25 -27.85 -6.01 15.02 12.69%
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 30.21 24.95 27.95 12.48 8.78 8.30 9.90 20.41%
EPS 21.88 11.86 -4.53 26.54 -19.85 -4.84 10.70 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 10.78 9.44 8.24 17.64 22.32 28.74 24.84 -12.97%
P/EPS 14.88 19.86 -50.78 8.30 -9.87 -49.26 22.97 -6.97%
EY 6.72 5.03 -1.97 12.05 -10.13 -2.03 4.35 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 15.53 9.21 9.00 18.15 20.21 28.35 23.76 -6.83%
P/EPS 21.45 19.38 -55.50 8.54 -8.94 -48.60 21.98 -0.40%
EY 4.66 5.16 -1.80 11.71 -11.19 -2.06 4.55 0.39%
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