[SBAGAN] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 6.52%
YoY- 190.01%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 17,535 12,691 12,703 13,436 12,568 10,978 11,661 7.02%
PBT 32,860 -16,712 -8,098 6,954 -7,032 4,353 7,533 27.79%
Tax 1,866 -3,922 -29 -320 -338 1,345 -1,718 -
NP 34,726 -20,634 -8,127 6,634 -7,370 5,698 5,815 34.65%
-
NP to SH 34,726 -20,634 -8,127 6,634 -7,370 5,698 5,815 34.65%
-
Tax Rate -5.68% - - 4.60% - -30.90% 22.81% -
Total Cost -17,191 33,325 20,830 6,802 19,938 5,280 5,846 -
-
Net Worth 596,214 539,486 673,909 629,085 602,121 571,396 476,872 3.78%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 1,326 1,326 - - - - 1,525 -2.30%
Div Payout % 3.82% 0.00% - - - - 26.24% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 596,214 539,486 673,909 629,085 602,121 571,396 476,872 3.78%
NOSH 66,337 66,337 66,332 66,332 66,332 66,332 66,332 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 198.04% -162.59% -63.98% 49.37% -58.64% 51.90% 49.87% -
ROE 5.82% -3.82% -1.21% 1.05% -1.22% 1.00% 1.22% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.43 19.13 16.94 20.26 18.95 16.55 17.58 7.02%
EPS 52.35 -31.11 -10.84 10.00 -11.11 8.59 8.77 34.64%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 2.30 -2.30%
NAPS 8.9882 8.133 8.9881 9.4838 9.0773 8.6141 7.1891 3.78%
Adjusted Per Share Value based on latest NOSH - 66,332
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 18.84 13.63 13.65 14.43 13.50 11.79 12.53 7.02%
EPS 37.31 -22.17 -8.73 7.13 -7.92 6.12 6.25 34.64%
DPS 1.43 1.43 0.00 0.00 0.00 0.00 1.64 -2.25%
NAPS 6.4051 5.7957 7.2398 6.7582 6.4686 6.1385 5.123 3.78%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.09 2.75 2.96 3.45 3.08 3.03 3.20 -
P/RPS 11.69 14.37 17.47 17.03 16.26 18.31 18.20 -7.10%
P/EPS 5.90 -8.84 -27.31 34.50 -27.72 35.27 36.50 -26.17%
EY 16.94 -11.31 -3.66 2.90 -3.61 2.83 2.74 35.43%
DY 0.65 0.73 0.00 0.00 0.00 0.00 0.72 -1.68%
P/NAPS 0.34 0.34 0.33 0.36 0.34 0.35 0.45 -4.56%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 29/05/19 28/05/18 31/05/17 26/05/16 29/05/15 -
Price 3.18 2.49 2.92 3.30 3.08 3.07 3.01 -
P/RPS 12.03 13.01 17.23 16.29 16.26 18.55 17.12 -5.70%
P/EPS 6.07 -8.00 -26.94 33.00 -27.72 35.74 34.34 -25.06%
EY 16.46 -12.49 -3.71 3.03 -3.61 2.80 2.91 33.44%
DY 0.63 0.80 0.00 0.00 0.00 0.00 0.76 -3.07%
P/NAPS 0.35 0.31 0.32 0.35 0.34 0.36 0.42 -2.99%

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