[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 632.1%
YoY- 284.92%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 18,851 15,494 18,096 18,044 14,086 10,896 11,256 41.07%
PBT 44,715 32,989 55,614 45,136 -10,301 -24,558 5,764 292.36%
Tax -651 -44 -78 -120 1,841 -77 -78 311.98%
NP 44,064 32,945 55,536 45,016 -8,460 -24,636 5,686 292.09%
-
NP to SH 44,064 32,945 55,536 45,016 -8,460 -24,636 5,686 292.09%
-
Tax Rate 1.46% 0.13% 0.14% 0.27% - - 1.35% -
Total Cost -25,213 -17,450 -37,440 -26,972 22,546 35,532 5,570 -
-
Net Worth 616,134 596,214 574,165 555,512 564,221 539,486 575,405 4.66%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 2,653 - - - 2,650 -
Div Payout % - - 4.78% - - - 46.62% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 616,134 596,214 574,165 555,512 564,221 539,486 575,405 4.66%
NOSH 66,337 66,337 66,337 66,337 66,337 66,337 66,270 0.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 233.75% 212.62% 306.90% 249.48% -60.06% -226.10% 50.52% -
ROE 7.15% 5.53% 9.67% 8.10% -1.50% -4.57% 0.99% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 28.42 23.36 27.28 27.20 21.24 16.43 16.98 41.01%
EPS 66.43 49.67 83.72 67.88 -12.75 -37.13 8.58 291.85%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 9.2885 8.9882 8.6558 8.3746 8.5059 8.133 8.6827 4.60%
Adjusted Per Share Value based on latest NOSH - 66,337
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 20.25 16.65 19.44 19.38 15.13 11.71 12.09 41.08%
EPS 47.34 35.39 59.66 48.36 -9.09 -26.47 6.11 292.04%
DPS 0.00 0.00 2.85 0.00 0.00 0.00 2.85 -
NAPS 6.6191 6.4051 6.1682 5.9679 6.0614 5.7957 6.1816 4.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.00 3.09 3.10 2.80 2.49 2.75 2.99 -
P/RPS 10.56 13.23 11.36 10.29 11.73 16.74 17.60 -28.88%
P/EPS 4.52 6.22 3.70 4.13 -19.52 -7.40 34.85 -74.40%
EY 22.14 16.07 27.01 24.24 -5.12 -13.51 2.87 290.90%
DY 0.00 0.00 1.29 0.00 0.00 0.00 1.34 -
P/NAPS 0.32 0.34 0.36 0.33 0.29 0.34 0.34 -3.96%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 25/06/20 26/02/20 -
Price 3.03 3.18 3.02 2.76 2.50 2.49 2.80 -
P/RPS 10.66 13.61 11.07 10.15 11.77 15.16 16.49 -25.25%
P/EPS 4.56 6.40 3.61 4.07 -19.60 -6.70 32.63 -73.10%
EY 21.92 15.62 27.72 24.59 -5.10 -14.92 3.06 272.04%
DY 0.00 0.00 1.32 0.00 0.00 0.00 1.43 -
P/NAPS 0.33 0.35 0.35 0.33 0.29 0.31 0.32 2.07%

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