Highlights

[SBAGAN] YoY Quarter Result on 2018-09-30 [#1]

Stock [SBAGAN]: SUNGEI BAGAN RUBBER CO (MALAYA) BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     38.29%    YoY -     -177.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,348 3,296 2,583 2,404 2,776 3,209 2,661 -2.06%
  YoY % -28.76% 27.60% 7.45% -13.40% -13.49% 20.59% -
  Horiz. % 88.24% 123.86% 97.07% 90.34% 104.32% 120.59% 100.00%
PBT -2,236 2,914 -1,147 -6,810 4,978 5,106 4,922 -
  YoY % -176.73% 354.05% 83.16% -236.80% -2.51% 3.74% -
  Horiz. % -45.43% 59.20% -23.30% -138.36% 101.14% 103.74% 100.00%
Tax 1 -48 -174 -80 -217 -299 -168 -
  YoY % 102.08% 72.41% -117.50% 63.13% 27.42% -77.98% -
  Horiz. % -0.60% 28.57% 103.57% 47.62% 129.17% 177.98% 100.00%
NP -2,235 2,866 -1,321 -6,890 4,761 4,807 4,754 -
  YoY % -177.98% 316.96% 80.83% -244.72% -0.96% 1.11% -
  Horiz. % -47.01% 60.29% -27.79% -144.93% 100.15% 101.11% 100.00%
NP to SH -2,235 2,866 -1,321 -6,890 4,761 4,807 4,754 -
  YoY % -177.98% 316.96% 80.83% -244.72% -0.96% 1.11% -
  Horiz. % -47.01% 60.29% -27.79% -144.93% 100.15% 101.11% 100.00%
Tax Rate - % 1.65 % - % - % 4.36 % 5.86 % 3.41 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -25.60% 71.85% -
  Horiz. % 0.00% 48.39% 0.00% 0.00% 127.86% 171.85% 100.00%
Total Cost 4,583 430 3,904 9,294 -1,985 -1,598 -2,093 -
  YoY % 965.81% -88.99% -57.99% 568.21% -24.22% 23.65% -
  Horiz. % -218.97% -20.54% -186.53% -444.05% 94.84% 76.35% 100.00%
Net Worth 632,229 617,570 577,598 592,211 454,405 411,191 385,343 8.60%
  YoY % 2.37% 6.92% -2.47% 30.33% 10.51% 6.71% -
  Horiz. % 164.07% 160.26% 149.89% 153.68% 117.92% 106.71% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 1,137 1,137 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 23.66 % 23.92 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 98.91% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 632,229 617,570 577,598 592,211 454,405 411,191 385,343 8.60%
  YoY % 2.37% 6.92% -2.47% 30.33% 10.51% 6.71% -
  Horiz. % 164.07% 160.26% 149.89% 153.68% 117.92% 106.71% 100.00%
NOSH 66,332 66,332 66,332 66,332 66,332 60,491 60,491 1.55%
  YoY % 0.00% 0.00% 0.00% 0.00% 9.66% 0.00% -
  Horiz. % 109.66% 109.66% 109.66% 109.66% 109.66% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -95.19 % 86.95 % -51.14 % -286.61 % 171.51 % 149.80 % 178.65 % -
  YoY % -209.48% 270.02% 82.16% -267.11% 14.49% -16.15% -
  Horiz. % -53.28% 48.67% -28.63% -160.43% 96.00% 83.85% 100.00%
ROE -0.35 % 0.46 % -0.23 % -1.16 % 1.05 % 1.17 % 1.23 % -
  YoY % -176.09% 300.00% 80.17% -210.48% -10.26% -4.88% -
  Horiz. % -28.46% 37.40% -18.70% -94.31% 85.37% 95.12% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.54 4.97 3.89 3.62 4.18 5.30 4.40 -3.56%
  YoY % -28.77% 27.76% 7.46% -13.40% -21.13% 20.45% -
  Horiz. % 80.45% 112.95% 88.41% 82.27% 95.00% 120.45% 100.00%
EPS -3.37 4.32 -1.99 -10.39 7.18 7.95 7.86 -
  YoY % -178.01% 317.09% 80.85% -244.71% -9.69% 1.15% -
  Horiz. % -42.88% 54.96% -25.32% -132.19% 91.35% 101.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.88 1.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 9.5312 9.3102 8.7076 8.9279 6.8504 6.7975 6.3702 6.94%
  YoY % 2.37% 6.92% -2.47% 30.33% 0.78% 6.71% -
  Horiz. % 149.62% 146.15% 136.69% 140.15% 107.54% 106.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 66,332
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.54 4.97 3.89 3.62 4.18 4.84 4.01 -2.06%
  YoY % -28.77% 27.76% 7.46% -13.40% -13.64% 20.70% -
  Horiz. % 88.28% 123.94% 97.01% 90.27% 104.24% 120.70% 100.00%
EPS -3.37 4.32 -1.99 -10.39 7.18 7.25 7.17 -
  YoY % -178.01% 317.09% 80.85% -244.71% -0.97% 1.12% -
  Horiz. % -47.00% 60.25% -27.75% -144.91% 100.14% 101.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.71 1.71 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 9.5312 9.3102 8.7076 8.9279 6.8504 6.1989 5.8093 8.60%
  YoY % 2.37% 6.92% -2.47% 30.33% 10.51% 6.71% -
  Horiz. % 164.07% 160.26% 149.89% 153.68% 117.92% 106.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.3000 3.0300 3.1000 3.1000 3.7500 3.7600 2.8100 -
P/RPS 93.23 60.98 79.61 85.54 89.61 70.88 63.88 6.50%
  YoY % 52.89% -23.40% -6.93% -4.54% 26.42% 10.96% -
  Horiz. % 145.95% 95.46% 124.62% 133.91% 140.28% 110.96% 100.00%
P/EPS -97.94 70.13 -155.66 -29.84 52.25 47.32 35.76 -
  YoY % -239.65% 145.05% -421.65% -157.11% 10.42% 32.33% -
  Horiz. % -273.88% 196.11% -435.29% -83.45% 146.11% 132.33% 100.00%
EY -1.02 1.43 -0.64 -3.35 1.91 2.11 2.80 -
  YoY % -171.33% 323.44% 80.90% -275.39% -9.48% -24.64% -
  Horiz. % -36.43% 51.07% -22.86% -119.64% 68.21% 75.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.37% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.63% 100.00%
P/NAPS 0.35 0.33 0.36 0.35 0.55 0.55 0.44 -3.74%
  YoY % 6.06% -8.33% 2.86% -36.36% 0.00% 25.00% -
  Horiz. % 79.55% 75.00% 81.82% 79.55% 125.00% 125.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 -
Price 3.3000 3.0000 2.9900 3.0700 3.3200 3.2300 2.8900 -
P/RPS 93.23 60.38 76.78 84.71 79.33 60.89 65.70 6.00%
  YoY % 54.41% -21.36% -9.36% 6.78% 30.28% -7.32% -
  Horiz. % 141.90% 91.90% 116.86% 128.93% 120.75% 92.68% 100.00%
P/EPS -97.94 69.43 -150.14 -29.56 46.26 40.65 36.77 -
  YoY % -241.06% 146.24% -407.92% -163.90% 13.80% 10.55% -
  Horiz. % -266.36% 188.82% -408.32% -80.39% 125.81% 110.55% 100.00%
EY -1.02 1.44 -0.67 -3.38 2.16 2.46 2.72 -
  YoY % -170.83% 314.93% 80.18% -256.48% -12.20% -9.56% -
  Horiz. % -37.50% 52.94% -24.63% -124.26% 79.41% 90.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.58 0.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -10.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 89.23% 100.00%
P/NAPS 0.35 0.32 0.34 0.34 0.48 0.48 0.45 -4.10%
  YoY % 9.38% -5.88% 0.00% -29.17% 0.00% 6.67% -
  Horiz. % 77.78% 71.11% 75.56% 75.56% 106.67% 106.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers