[SBAGAN] YoY TTM Result on 31-Mar-2017 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -218.63%
YoY- -229.34%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 12,691 12,703 13,436 12,568 10,978 11,661 14,270 -1.93%
PBT -16,712 -8,098 6,954 -7,032 4,353 7,533 12,817 -
Tax -3,922 -29 -320 -338 1,345 -1,718 4,794 -
NP -20,634 -8,127 6,634 -7,370 5,698 5,815 17,611 -
-
NP to SH -20,634 -8,127 6,634 -7,370 5,698 5,815 17,611 -
-
Tax Rate - - 4.60% - -30.90% 22.81% -37.40% -
Total Cost 33,325 20,830 6,802 19,938 5,280 5,846 -3,341 -
-
Net Worth 539,486 673,909 629,085 602,121 571,396 476,872 414,758 4.47%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 1,326 - - - - 1,525 1,137 2.59%
Div Payout % 0.00% - - - - 26.24% 6.46% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 539,486 673,909 629,085 602,121 571,396 476,872 414,758 4.47%
NOSH 66,337 66,332 66,332 66,332 66,332 66,332 66,332 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -162.59% -63.98% 49.37% -58.64% 51.90% 49.87% 123.41% -
ROE -3.82% -1.21% 1.05% -1.22% 1.00% 1.22% 4.25% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.13 16.94 20.26 18.95 16.55 17.58 21.51 -1.93%
EPS -31.11 -10.84 10.00 -11.11 8.59 8.77 26.55 -
DPS 2.00 0.00 0.00 0.00 0.00 2.30 1.71 2.64%
NAPS 8.133 8.9881 9.4838 9.0773 8.6141 7.1891 6.2527 4.47%
Adjusted Per Share Value based on latest NOSH - 66,332
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 13.63 13.65 14.43 13.50 11.79 12.53 15.33 -1.93%
EPS -22.17 -8.73 7.13 -7.92 6.12 6.25 18.92 -
DPS 1.43 0.00 0.00 0.00 0.00 1.64 1.22 2.67%
NAPS 5.7957 7.2398 6.7582 6.4686 6.1385 5.123 4.4557 4.47%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.75 2.96 3.45 3.08 3.03 3.20 3.50 -
P/RPS 14.37 17.47 17.03 16.26 18.31 18.20 16.27 -2.04%
P/EPS -8.84 -27.31 34.50 -27.72 35.27 36.50 13.18 -
EY -11.31 -3.66 2.90 -3.61 2.83 2.74 7.59 -
DY 0.73 0.00 0.00 0.00 0.00 0.72 0.49 6.86%
P/NAPS 0.34 0.33 0.36 0.34 0.35 0.45 0.56 -7.97%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 29/05/19 28/05/18 31/05/17 26/05/16 29/05/15 23/05/14 -
Price 2.49 2.92 3.30 3.08 3.07 3.01 3.77 -
P/RPS 13.01 17.23 16.29 16.26 18.55 17.12 17.52 -4.83%
P/EPS -8.00 -26.94 33.00 -27.72 35.74 34.34 14.20 -
EY -12.49 -3.71 3.03 -3.61 2.80 2.91 7.04 -
DY 0.80 0.00 0.00 0.00 0.00 0.76 0.45 10.05%
P/NAPS 0.31 0.32 0.35 0.34 0.36 0.42 0.60 -10.41%

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