[SBAGAN] YoY Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 33.75%
YoY- 620.85%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 39,950 32,080 35,775 18,851 14,086 12,241 14,193 18.80%
PBT 28,092 15,652 -19,740 44,715 -10,301 -2,739 6,466 27.71%
Tax -1,588 420 -208 -651 1,841 -3,923 -127 52.29%
NP 26,504 16,072 -19,948 44,064 -8,460 -6,662 6,339 26.89%
-
NP to SH 26,504 16,072 -19,948 44,064 -8,460 -6,662 6,339 26.89%
-
Tax Rate 5.65% -2.68% - 1.46% - - 1.96% -
Total Cost 13,446 16,008 55,723 -25,213 22,546 18,903 7,854 9.36%
-
Net Worth 727,558 647,769 614,838 616,134 564,221 675,769 632,952 2.34%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 727,558 647,769 614,838 616,134 564,221 675,769 632,952 2.34%
NOSH 66,337 66,337 66,337 66,337 66,337 66,332 66,332 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 66.34% 50.10% -55.76% 233.75% -60.06% -54.42% 44.66% -
ROE 3.64% 2.48% -3.24% 7.15% -1.50% -0.99% 1.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 60.36 48.47 53.93 28.42 21.24 16.33 21.40 18.84%
EPS 40.05 24.26 -30.07 66.43 -12.75 -8.89 9.56 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.9933 9.7877 9.2682 9.2885 8.5059 9.0129 9.5421 2.38%
Adjusted Per Share Value based on latest NOSH - 66,337
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 42.92 34.46 38.43 20.25 15.13 13.15 15.25 18.80%
EPS 28.47 17.27 -21.43 47.34 -9.09 -7.16 6.81 26.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8161 6.959 6.6052 6.6191 6.0614 7.2598 6.7998 2.34%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.31 3.25 3.37 3.00 2.49 2.81 3.30 -
P/RPS 10.45 6.70 6.25 10.56 11.73 17.21 15.42 -6.27%
P/EPS 15.76 13.38 -11.21 4.52 -19.52 -31.63 34.53 -12.24%
EY 6.35 7.47 -8.92 22.14 -5.12 -3.16 2.90 13.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.36 0.32 0.29 0.31 0.35 8.45%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 29/08/22 30/08/21 28/08/20 22/08/19 29/08/18 -
Price 6.00 3.36 3.20 3.03 2.50 3.05 3.20 -
P/RPS 9.94 6.93 5.93 10.66 11.77 18.68 14.96 -6.58%
P/EPS 14.98 13.84 -10.64 4.56 -19.60 -34.33 33.49 -12.53%
EY 6.67 7.23 -9.40 21.92 -5.10 -2.91 2.99 14.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.34 0.35 0.33 0.29 0.34 0.34 8.33%

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