[SBAGAN] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 85.42%
YoY- 351.22%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 24,120 18,851 17,535 17,506 16,023 14,086 12,691 53.37%
PBT 26,965 44,715 32,860 14,624 7,049 -10,301 -16,712 -
Tax -641 -651 1,866 1,841 1,831 1,841 -3,922 -70.07%
NP 26,324 44,064 34,726 16,465 8,880 -8,460 -20,634 -
-
NP to SH 26,324 44,064 34,726 16,465 8,880 -8,460 -20,634 -
-
Tax Rate 2.38% 1.46% -5.68% -12.59% -25.98% - - -
Total Cost -2,204 -25,213 -17,191 1,041 7,143 22,546 33,325 -
-
Net Worth 609,421 616,134 596,214 574,165 555,512 564,221 539,486 8.45%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 1,326 1,326 1,326 1,326 1,326 1,326 1,326 0.00%
Div Payout % 5.04% 3.01% 3.82% 8.06% 14.94% 0.00% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 609,421 616,134 596,214 574,165 555,512 564,221 539,486 8.45%
NOSH 66,337 66,337 66,337 66,337 66,337 66,337 66,337 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 109.14% 233.75% 198.04% 94.05% 55.42% -60.06% -162.59% -
ROE 4.32% 7.15% 5.82% 2.87% 1.60% -1.50% -3.82% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.36 28.42 26.43 26.39 24.16 21.24 19.13 53.38%
EPS 39.68 66.43 52.35 24.82 13.39 -12.75 -31.11 -
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 9.1873 9.2885 8.9882 8.6558 8.3746 8.5059 8.133 8.45%
Adjusted Per Share Value based on latest NOSH - 66,337
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.91 20.25 18.84 18.81 17.21 15.13 13.63 53.39%
EPS 28.28 47.34 37.31 17.69 9.54 -9.09 -22.17 -
DPS 1.43 1.43 1.43 1.43 1.43 1.43 1.43 0.00%
NAPS 6.547 6.6191 6.4051 6.1682 5.9679 6.0614 5.7957 8.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.21 3.00 3.09 3.10 2.80 2.49 2.75 -
P/RPS 8.83 10.56 11.69 11.75 11.59 11.73 14.37 -27.70%
P/EPS 8.09 4.52 5.90 12.49 20.92 -19.52 -8.84 -
EY 12.36 22.14 16.94 8.01 4.78 -5.12 -11.31 -
DY 0.62 0.67 0.65 0.65 0.71 0.80 0.73 -10.30%
P/NAPS 0.35 0.32 0.34 0.36 0.33 0.29 0.34 1.94%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 25/06/20 -
Price 3.45 3.03 3.18 3.02 2.76 2.50 2.49 -
P/RPS 9.49 10.66 12.03 11.44 11.43 11.77 13.01 -18.95%
P/EPS 8.69 4.56 6.07 12.17 20.62 -19.60 -8.00 -
EY 11.50 21.92 16.46 8.22 4.85 -5.10 -12.49 -
DY 0.58 0.66 0.63 0.66 0.72 0.80 0.80 -19.28%
P/NAPS 0.38 0.33 0.35 0.35 0.33 0.29 0.31 14.52%

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