[SBAGAN] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -80.47%
YoY- 164.61%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 24,120 16,023 12,467 13,245 13,009 11,258 10,725 14.44%
PBT 26,965 7,049 -6,569 1,316 -1,468 3,957 -7,381 -
Tax -641 1,831 -3,944 -78 -448 -267 1,162 -
NP 26,324 8,880 -10,513 1,238 -1,916 3,690 -6,219 -
-
NP to SH 26,324 8,880 -10,513 1,238 -1,916 3,690 -6,219 -
-
Tax Rate 2.38% -25.98% - 5.93% - 6.75% - -
Total Cost -2,204 7,143 22,980 12,007 14,925 7,568 16,944 -
-
Net Worth 609,421 555,512 578,692 632,229 617,570 577,598 592,211 0.47%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 1,326 1,326 - - - - 1,525 -2.30%
Div Payout % 5.04% 14.94% - - - - 0.00% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 609,421 555,512 578,692 632,229 617,570 577,598 592,211 0.47%
NOSH 66,337 66,337 66,332 66,332 66,332 66,332 66,332 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 109.14% 55.42% -84.33% 9.35% -14.73% 32.78% -57.99% -
ROE 4.32% 1.60% -1.82% 0.20% -0.31% 0.64% -1.05% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 36.36 24.16 18.79 19.97 19.61 16.97 16.17 14.44%
EPS 39.68 13.39 -15.85 1.87 -2.89 5.56 -9.38 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 2.30 -2.30%
NAPS 9.1873 8.3746 8.7241 9.5312 9.3102 8.7076 8.9279 0.47%
Adjusted Per Share Value based on latest NOSH - 66,332
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 25.91 17.21 13.39 14.23 13.98 12.09 11.52 14.44%
EPS 28.28 9.54 -11.29 1.33 -2.06 3.96 -6.68 -
DPS 1.43 1.43 0.00 0.00 0.00 0.00 1.64 -2.25%
NAPS 6.547 5.9679 6.2169 6.792 6.6345 6.2051 6.3621 0.47%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.21 2.80 2.91 3.30 3.03 3.10 3.10 -
P/RPS 8.83 11.59 15.48 16.53 15.45 18.27 19.17 -12.10%
P/EPS 8.09 20.92 -18.36 176.82 -104.90 55.73 -33.06 -
EY 12.36 4.78 -5.45 0.57 -0.95 1.79 -3.02 -
DY 0.62 0.71 0.00 0.00 0.00 0.00 0.74 -2.90%
P/NAPS 0.35 0.33 0.33 0.35 0.33 0.36 0.35 0.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 29/11/19 30/11/18 30/11/17 30/11/16 17/11/15 -
Price 3.45 2.76 3.05 3.30 3.00 2.99 3.07 -
P/RPS 9.49 11.43 16.23 16.53 15.30 17.62 18.99 -10.90%
P/EPS 8.69 20.62 -19.24 176.82 -103.86 53.75 -32.75 -
EY 11.50 4.85 -5.20 0.57 -0.96 1.86 -3.05 -
DY 0.58 0.72 0.00 0.00 0.00 0.00 0.75 -4.18%
P/NAPS 0.38 0.33 0.35 0.35 0.32 0.34 0.34 1.86%

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