[SBAGAN] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 4.66%
YoY- 458.83%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 15,494 10,896 10,296 12,282 10,762 8,777 8,936 9.59%
PBT 32,989 -24,558 -5,928 13,490 -3,153 3,948 4,020 41.97%
Tax -44 -77 -78 -209 -548 -328 -754 -37.69%
NP 32,945 -24,636 -6,006 13,281 -3,701 3,620 3,265 46.94%
-
NP to SH 32,945 -24,636 -6,006 13,281 -3,701 3,620 3,265 46.94%
-
Tax Rate 0.13% - - 1.55% - 8.31% 18.76% -
Total Cost -17,450 35,532 16,302 -998 14,463 5,157 5,670 -
-
Net Worth 596,214 539,486 673,909 629,085 602,121 571,396 476,872 3.78%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 596,214 539,486 673,909 629,085 602,121 571,396 476,872 3.78%
NOSH 66,337 66,337 66,332 66,332 66,332 66,332 66,332 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 212.62% -226.10% -58.34% 108.13% -34.39% 41.24% 36.54% -
ROE 5.53% -4.57% -0.89% 2.11% -0.61% 0.63% 0.68% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 23.36 16.43 13.73 18.52 16.23 13.23 13.47 9.60%
EPS 49.67 -37.13 -8.01 20.03 -5.57 5.45 4.92 46.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.9882 8.133 8.9881 9.4838 9.0773 8.6141 7.1891 3.78%
Adjusted Per Share Value based on latest NOSH - 66,332
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.65 11.71 11.06 13.20 11.56 9.43 9.60 9.60%
EPS 35.39 -26.47 -6.45 14.27 -3.98 3.89 3.51 46.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4051 5.7957 7.2398 6.7582 6.4686 6.1385 5.123 3.78%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.09 2.75 2.96 3.45 3.08 3.03 3.20 -
P/RPS 13.23 16.74 21.56 18.63 18.98 22.90 23.75 -9.28%
P/EPS 6.22 -7.40 -36.95 17.23 -55.20 55.52 65.01 -32.34%
EY 16.07 -13.51 -2.71 5.80 -1.81 1.80 1.54 47.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.33 0.36 0.34 0.35 0.45 -4.56%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 29/05/19 28/05/18 31/05/17 26/05/16 29/05/15 -
Price 3.18 2.49 2.92 3.30 3.08 3.07 3.01 -
P/RPS 13.61 15.16 21.26 17.82 18.98 23.20 22.34 -7.92%
P/EPS 6.40 -6.70 -36.45 16.48 -55.20 56.25 61.15 -31.32%
EY 15.62 -14.92 -2.74 6.07 -1.81 1.78 1.64 45.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.32 0.35 0.34 0.36 0.42 -2.99%

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