[SBAGAN] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -57.89%
YoY- -77.45%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 12,282 10,762 8,777 8,936 13,306 9,988 12,030 0.34%
PBT 13,490 -3,153 3,948 4,020 16,133 8,129 8,597 7.79%
Tax -209 -548 -328 -754 -1,654 -808 -1,369 -26.88%
NP 13,281 -3,701 3,620 3,265 14,478 7,321 7,228 10.66%
-
NP to SH 13,281 -3,701 3,620 3,265 14,478 7,321 7,228 10.66%
-
Tax Rate 1.55% - 8.31% 18.76% 10.25% 9.94% 15.92% -
Total Cost -998 14,463 5,157 5,670 -1,172 2,666 4,802 -
-
Net Worth 629,085 602,121 571,396 476,872 414,758 407,749 366,578 9.41%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 629,085 602,121 571,396 476,872 414,758 407,749 366,578 9.41%
NOSH 66,332 66,332 66,332 66,332 66,332 60,491 60,491 1.54%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 108.13% -34.39% 41.24% 36.54% 108.81% 73.30% 60.08% -
ROE 2.11% -0.61% 0.63% 0.68% 3.49% 1.80% 1.97% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.52 16.23 13.23 13.47 20.06 16.51 19.89 -1.18%
EPS 20.03 -5.57 5.45 4.92 22.72 12.11 11.95 8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.4838 9.0773 8.6141 7.1891 6.2527 6.7406 6.06 7.74%
Adjusted Per Share Value based on latest NOSH - 66,332
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.20 11.56 9.43 9.60 14.30 10.73 12.92 0.35%
EPS 14.27 -3.98 3.89 3.51 15.55 7.87 7.77 10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7582 6.4686 6.1385 5.123 4.4557 4.3804 3.9381 9.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.45 3.08 3.03 3.20 3.50 2.86 3.05 -
P/RPS 18.63 18.98 22.90 23.75 17.45 17.32 15.34 3.28%
P/EPS 17.23 -55.20 55.52 65.01 16.03 23.63 25.53 -6.34%
EY 5.80 -1.81 1.80 1.54 6.24 4.23 3.92 6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.35 0.45 0.56 0.42 0.50 -5.32%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 26/05/16 29/05/15 23/05/14 30/05/13 29/05/12 -
Price 3.30 3.08 3.07 3.01 3.77 3.06 2.90 -
P/RPS 17.82 18.98 23.20 22.34 18.79 18.53 14.58 3.39%
P/EPS 16.48 -55.20 56.25 61.15 17.27 25.28 24.27 -6.24%
EY 6.07 -1.81 1.78 1.64 5.79 3.96 4.12 6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.36 0.42 0.60 0.45 0.48 -5.12%

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