[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -68.12%
YoY- -29.26%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 32,080 30,966 35,560 36,692 35,775 34,688 39,248 -12.61%
PBT 15,652 14,684 9,144 -32,700 -19,740 -5,533 1,454 389.65%
Tax 420 30 -360 -836 -208 -92 -110 -
NP 16,072 14,714 8,784 -33,536 -19,948 -5,625 1,344 425.31%
-
NP to SH 16,072 14,714 8,784 -33,536 -19,948 -5,625 1,344 425.31%
-
Tax Rate -2.68% -0.20% 3.94% - - - 7.57% -
Total Cost 16,008 16,252 26,776 70,228 55,723 40,313 37,904 -43.79%
-
Net Worth 647,769 616,484 611,639 618,137 614,838 623,822 617,686 3.23%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 647,769 616,484 611,639 618,137 614,838 623,822 617,686 3.23%
NOSH 66,337 66,337 66,337 66,337 66,337 66,337 66,337 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 50.10% 47.52% 24.70% -91.40% -55.76% -16.22% 3.42% -
ROE 2.48% 2.39% 1.44% -5.43% -3.24% -0.90% 0.22% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 48.47 46.76 53.65 55.31 53.93 52.29 59.17 -12.48%
EPS 24.26 22.20 13.24 -50.56 -30.07 -8.48 2.02 426.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7877 9.3088 9.2284 9.3187 9.2682 9.4044 9.3119 3.38%
Adjusted Per Share Value based on latest NOSH - 66,337
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 48.36 46.68 53.60 55.31 53.93 52.29 59.16 -12.60%
EPS 24.23 22.18 13.24 -50.55 -30.07 -8.48 2.03 424.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7648 9.2932 9.2202 9.3181 9.2684 9.4038 9.3113 3.23%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.25 3.31 3.37 3.25 3.37 3.23 3.10 -
P/RPS 6.70 7.08 6.28 5.88 6.25 6.18 5.24 17.85%
P/EPS 13.38 14.90 25.43 -6.43 -11.21 -38.09 153.00 -80.38%
EY 7.47 6.71 3.93 -15.56 -8.92 -2.63 0.65 411.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.37 0.35 0.36 0.34 0.33 0.00%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 30/05/23 28/02/23 29/11/22 29/08/22 27/05/22 28/02/22 -
Price 3.36 3.23 3.35 3.36 3.20 3.53 3.38 -
P/RPS 6.93 6.91 6.24 6.07 5.93 6.75 5.71 13.82%
P/EPS 13.84 14.54 25.28 -6.65 -10.64 -41.63 166.82 -81.06%
EY 7.23 6.88 3.96 -15.05 -9.40 -2.40 0.60 428.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.36 0.36 0.35 0.38 0.36 -3.74%

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