[SBAGAN] QoQ Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -21.6%
YoY- 1292.69%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 12,765 39,950 28,124 21,081 12,072 32,080 23,225 -32.82%
PBT 20,849 28,092 20,660 14,518 1,572 15,652 11,013 52.85%
Tax -70 -1,588 -292 -158 -80 420 23 -
NP 20,779 26,504 20,368 14,360 1,492 16,072 11,036 52.30%
-
NP to SH 20,779 26,504 20,368 14,360 1,492 16,072 11,036 52.30%
-
Tax Rate 0.34% 5.65% 1.41% 1.09% 5.09% -2.68% -0.21% -
Total Cost -8,014 13,446 7,756 6,721 10,580 16,008 12,189 -
-
Net Worth 694,369 727,558 677,187 654,136 649,602 647,769 616,484 8.23%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 694,369 727,558 677,187 654,136 649,602 647,769 616,484 8.23%
NOSH 66,175 66,337 66,337 66,337 66,337 66,337 66,337 -0.16%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 162.78% 66.34% 72.42% 68.12% 12.36% 50.10% 47.52% -
ROE 2.99% 3.64% 3.01% 2.20% 0.23% 2.48% 1.79% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 19.29 60.36 42.49 31.85 18.24 48.47 35.07 -32.79%
EPS 31.40 40.05 30.78 21.70 2.25 24.26 16.65 52.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4929 10.9933 10.2322 9.8839 9.8154 9.7877 9.3088 8.28%
Adjusted Per Share Value based on latest NOSH - 66,175
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.71 42.92 30.21 22.65 12.97 34.46 24.95 -32.83%
EPS 22.32 28.47 21.88 15.43 1.60 17.27 11.86 52.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4596 7.8161 7.275 7.0274 6.9787 6.959 6.6229 8.23%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 5.90 6.31 4.58 3.25 3.30 3.25 3.31 -
P/RPS 30.59 10.45 10.78 10.20 18.09 6.70 9.44 118.51%
P/EPS 18.79 15.76 14.88 14.98 146.38 13.38 19.86 -3.61%
EY 5.32 6.35 6.72 6.68 0.68 7.47 5.03 3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.45 0.33 0.34 0.33 0.36 34.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 30/05/24 28/02/24 24/11/23 28/08/23 30/05/23 -
Price 5.50 6.00 6.60 4.53 3.27 3.36 3.23 -
P/RPS 28.51 9.94 15.53 14.22 17.93 6.93 9.21 111.96%
P/EPS 17.52 14.98 21.45 20.88 145.05 13.84 19.38 -6.48%
EY 5.71 6.67 4.66 4.79 0.69 7.23 5.16 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.65 0.46 0.33 0.34 0.35 30.10%

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