[SBAGAN] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 123.36%
YoY- 138.07%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 18,044 14,086 10,896 11,256 10,296 12,241 10,296 45.21%
PBT 45,136 -10,301 -24,558 5,764 -24,264 -2,739 -5,928 -
Tax -120 1,841 -77 -78 -80 -3,923 -78 33.16%
NP 45,016 -8,460 -24,636 5,686 -24,344 -6,662 -6,006 -
-
NP to SH 45,016 -8,460 -24,636 5,686 -24,344 -6,662 -6,006 -
-
Tax Rate 0.27% - - 1.35% - - - -
Total Cost -26,972 22,546 35,532 5,570 34,640 18,903 16,302 -
-
Net Worth 555,512 564,221 539,486 575,405 578,692 675,769 673,909 -12.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 2,650 - - - -
Div Payout % - - - 46.62% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 555,512 564,221 539,486 575,405 578,692 675,769 673,909 -12.05%
NOSH 66,337 66,337 66,337 66,270 66,332 66,332 66,332 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 249.48% -60.06% -226.10% 50.52% -236.44% -54.42% -58.34% -
ROE 8.10% -1.50% -4.57% 0.99% -4.21% -0.99% -0.89% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 27.20 21.24 16.43 16.98 15.52 16.33 13.73 57.54%
EPS 67.88 -12.75 -37.13 8.58 -36.68 -8.89 -8.01 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 8.3746 8.5059 8.133 8.6827 8.7241 9.0129 8.9881 -4.59%
Adjusted Per Share Value based on latest NOSH - 66,337
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.38 15.13 11.71 12.09 11.06 13.15 11.06 45.19%
EPS 48.36 -9.09 -26.47 6.11 -26.15 -7.16 -6.45 -
DPS 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
NAPS 5.9679 6.0614 5.7957 6.1816 6.2169 7.2598 7.2398 -12.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.80 2.49 2.75 2.99 2.91 2.81 2.96 -
P/RPS 10.29 11.73 16.74 17.60 18.75 17.21 21.56 -38.84%
P/EPS 4.13 -19.52 -7.40 34.85 -7.93 -31.63 -36.95 -
EY 24.24 -5.12 -13.51 2.87 -12.61 -3.16 -2.71 -
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.34 0.34 0.33 0.31 0.33 0.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 25/06/20 26/02/20 29/11/19 22/08/19 29/05/19 -
Price 2.76 2.50 2.49 2.80 3.05 3.05 2.92 -
P/RPS 10.15 11.77 15.16 16.49 19.65 18.68 21.26 -38.83%
P/EPS 4.07 -19.60 -6.70 32.63 -8.31 -34.33 -36.45 -
EY 24.59 -5.10 -14.92 3.06 -12.03 -2.91 -2.74 -
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.31 0.32 0.35 0.34 0.32 2.06%

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