[SBAGAN] YoY TTM 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- 425.05%
YoY- 369.26%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 17,506 12,028 13,144 13,064 12,006 10,999 12,332 6.00%
PBT 14,624 7,582 -7,409 6,352 -1,848 -5,226 10,046 6.45%
Tax 1,841 -3,933 -66 -124 -465 1,230 -1,897 -
NP 16,465 3,649 -7,475 6,228 -2,313 -3,996 8,149 12.42%
-
NP to SH 16,465 3,649 -7,475 6,228 -2,313 -3,996 8,149 12.42%
-
Tax Rate -12.59% 51.87% - 1.95% - - 18.88% -
Total Cost 1,041 8,379 20,619 6,836 14,319 14,995 4,183 -20.67%
-
Net Worth 574,165 575,986 586,712 619,798 585,703 580,722 457,887 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 1,326 - - - - 1,525 -2.30%
Div Payout % 8.06% 36.36% - - - - 18.72% -
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 574,165 575,986 586,712 619,798 585,703 580,722 457,887 3.84%
NOSH 66,337 66,337 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 94.05% 30.34% -56.87% 47.67% -19.27% -36.33% 66.08% -
ROE 2.87% 0.63% -1.27% 1.00% -0.39% -0.69% 1.78% -
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 26.39 18.13 19.82 19.69 18.10 16.58 18.59 6.00%
EPS 24.82 5.50 -11.27 9.39 -3.49 -6.02 12.29 12.41%
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 18.81 12.92 14.12 14.03 12.90 11.82 13.25 6.00%
EPS 17.69 3.92 -8.03 6.69 -2.48 -4.29 8.75 12.43%
DPS 1.43 1.43 0.00 0.00 0.00 0.00 1.64 -2.25%
NAPS 6.1682 6.1878 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 11.75 16.49 15.19 15.54 16.08 19.18 17.21 -6.15%
P/EPS 12.49 54.36 -26.71 32.59 -83.45 -52.79 26.05 -11.52%
EY 8.01 1.84 -3.74 3.07 -1.20 -1.89 3.84 13.02%
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 11.44 15.44 15.14 18.53 16.57 18.39 17.37 -6.71%
P/EPS 12.17 50.90 -26.62 38.88 -86.03 -50.63 26.29 -12.03%
EY 8.22 1.96 -3.76 2.57 -1.16 -1.98 3.80 13.70%
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