[SBAGAN] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -10.8%
YoY- -56.41%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 33,931 35,168 35,775 33,246 29,427 24,120 18,851 47.81%
PBT -15,895 -21,449 -19,740 15,823 17,635 26,965 44,715 -
Tax -333 -397 -208 -687 -667 -641 -651 -35.96%
NP -16,228 -21,846 -19,948 15,136 16,968 26,324 44,064 -
-
NP to SH -16,228 -21,846 -19,948 15,136 16,968 26,324 44,064 -
-
Tax Rate - - - 4.34% 3.78% 2.38% 1.46% -
Total Cost 50,159 57,014 55,723 18,110 12,459 -2,204 -25,213 -
-
Net Worth 611,639 618,137 614,827 623,822 617,686 609,421 616,134 -0.48%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - 1,326 1,326 -
Div Payout % - - - - - 5.04% 3.01% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 611,639 618,137 614,827 623,822 617,686 609,421 616,134 -0.48%
NOSH 66,337 66,337 66,337 66,337 66,337 66,337 66,337 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -47.83% -62.12% -55.76% 45.53% 57.66% 109.14% 233.75% -
ROE -2.65% -3.53% -3.24% 2.43% 2.75% 4.32% 7.15% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.19 53.02 53.93 50.12 44.36 36.36 28.42 47.87%
EPS -24.48 -32.93 -30.07 22.82 25.58 39.68 66.43 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 9.2284 9.3187 9.2682 9.4044 9.3119 9.1873 9.2885 -0.43%
Adjusted Per Share Value based on latest NOSH - 66,337
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.15 53.01 53.93 50.12 44.36 36.36 28.42 47.80%
EPS -24.46 -32.93 -30.07 22.82 25.58 39.68 66.42 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 9.2202 9.3181 9.2682 9.4038 9.3113 9.1867 9.2879 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.37 3.25 3.37 3.23 3.10 3.21 3.00 -
P/RPS 6.58 6.13 6.25 6.44 6.99 8.83 10.56 -26.98%
P/EPS -13.76 -9.87 -11.21 14.16 12.12 8.09 4.52 -
EY -7.27 -10.13 -8.92 7.06 8.25 12.36 22.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.62 0.67 -
P/NAPS 0.37 0.35 0.36 0.34 0.33 0.35 0.32 10.13%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 27/05/22 28/02/22 26/11/21 30/08/21 -
Price 3.35 3.36 3.20 3.53 3.60 3.45 3.03 -
P/RPS 6.54 6.34 5.93 7.04 8.11 9.49 10.66 -27.73%
P/EPS -13.68 -10.20 -10.64 15.47 14.07 8.69 4.56 -
EY -7.31 -9.80 -9.40 6.46 7.11 11.50 21.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.58 0.66 -
P/NAPS 0.36 0.36 0.35 0.38 0.39 0.38 0.33 5.95%

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