[SBAGAN] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 110.91%
YoY- 268.3%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 36,979 32,984 33,246 17,535 12,691 12,703 13,436 18.36%
PBT 25,299 -4,577 15,823 32,860 -16,712 -8,098 6,954 23.99%
Tax 105 -116 -687 1,866 -3,922 -29 -320 -
NP 25,404 -4,693 15,136 34,726 -20,634 -8,127 6,634 25.05%
-
NP to SH 25,404 -4,693 15,136 34,726 -20,634 -8,127 6,634 25.05%
-
Tax Rate -0.42% - 4.34% -5.68% - - 4.60% -
Total Cost 11,575 37,677 18,110 -17,191 33,325 20,830 6,802 9.25%
-
Net Worth 677,187 616,484 623,822 596,214 539,486 673,909 629,085 1.23%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - 1,326 1,326 - - -
Div Payout % - - - 3.82% 0.00% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 677,187 616,484 623,822 596,214 539,486 673,909 629,085 1.23%
NOSH 66,337 66,337 66,337 66,337 66,337 66,332 66,332 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 68.70% -14.23% 45.53% 198.04% -162.59% -63.98% 49.37% -
ROE 3.75% -0.76% 2.43% 5.82% -3.82% -1.21% 1.05% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 55.87 49.81 50.12 26.43 19.13 16.94 20.26 18.40%
EPS 38.39 -7.09 22.82 52.35 -31.11 -10.84 10.00 25.10%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 10.2322 9.3088 9.4044 8.9882 8.133 8.9881 9.4838 1.27%
Adjusted Per Share Value based on latest NOSH - 66,337
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 55.74 49.72 50.12 26.43 19.13 19.15 20.25 18.36%
EPS 38.30 -7.07 22.82 52.35 -31.10 -12.25 10.00 25.05%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 10.2082 9.2932 9.4038 8.9876 8.1325 10.1588 9.4831 1.23%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.58 3.31 3.23 3.09 2.75 2.96 3.45 -
P/RPS 8.20 6.65 6.44 11.69 14.37 17.47 17.03 -11.45%
P/EPS 11.93 -46.71 14.16 5.90 -8.84 -27.31 34.50 -16.20%
EY 8.38 -2.14 7.06 16.94 -11.31 -3.66 2.90 19.32%
DY 0.00 0.00 0.00 0.65 0.73 0.00 0.00 -
P/NAPS 0.45 0.36 0.34 0.34 0.34 0.33 0.36 3.78%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 27/05/22 27/05/21 25/06/20 29/05/19 28/05/18 -
Price 6.60 3.23 3.53 3.18 2.49 2.92 3.30 -
P/RPS 11.81 6.49 7.04 12.03 13.01 17.23 16.29 -5.21%
P/EPS 17.19 -45.58 15.47 6.07 -8.00 -26.94 33.00 -10.29%
EY 5.82 -2.19 6.46 16.46 -12.49 -3.71 3.03 11.48%
DY 0.00 0.00 0.00 0.63 0.80 0.00 0.00 -
P/NAPS 0.65 0.35 0.38 0.35 0.31 0.32 0.35 10.85%

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