Highlights

[SAUDEE] YoY Quarter Result on 2017-02-28 [#3]

Stock [SAUDEE]: SAUDEE GROUP BERHAD
Announcement Date 21-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 28-Feb-2017  [#3]
Profit Trend QoQ -     700.00%    YoY -     109.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 40,997 31,842 31,842 45,543 33,651 35,851 31,956 5.11%
  YoY % 28.75% 0.00% -30.08% 35.34% -6.14% 12.19% -
  Horiz. % 128.29% 99.64% 99.64% 142.52% 105.30% 112.19% 100.00%
PBT 321 -1,142 -1,142 1,007 206 298 74 34.09%
  YoY % 128.11% 0.00% -213.41% 388.83% -30.87% 302.70% -
  Horiz. % 433.78% -1,543.24% -1,543.24% 1,360.81% 278.38% 402.70% 100.00%
Tax -223 133 133 -92 -175 -189 -38 42.44%
  YoY % -267.67% 0.00% 244.57% 47.43% 7.41% -397.37% -
  Horiz. % 586.84% -350.00% -350.00% 242.11% 460.53% 497.37% 100.00%
NP 98 -1,009 -1,009 915 31 109 36 22.16%
  YoY % 109.71% 0.00% -210.27% 2,851.61% -71.56% 202.78% -
  Horiz. % 272.22% -2,802.78% -2,802.78% 2,541.67% 86.11% 302.78% 100.00%
NP to SH 98 -1,009 -1,009 915 31 109 36 22.16%
  YoY % 109.71% 0.00% -210.27% 2,851.61% -71.56% 202.78% -
  Horiz. % 272.22% -2,802.78% -2,802.78% 2,541.67% 86.11% 302.78% 100.00%
Tax Rate 69.47 % - % - % 9.14 % 84.95 % 63.42 % 51.35 % 6.23%
  YoY % 0.00% 0.00% 0.00% -89.24% 33.95% 23.51% -
  Horiz. % 135.29% 0.00% 0.00% 17.80% 165.43% 123.51% 100.00%
Total Cost 40,899 32,851 32,851 44,628 33,620 35,742 31,920 5.08%
  YoY % 24.50% 0.00% -26.39% 32.74% -5.94% 11.97% -
  Horiz. % 128.13% 102.92% 102.92% 139.81% 105.33% 111.97% 100.00%
Net Worth 56,399 45,945 - 49,338 56,833 49,050 54,000 0.87%
  YoY % 22.75% 0.00% 0.00% -13.19% 15.87% -9.17% -
  Horiz. % 104.44% 85.08% 0.00% 91.37% 105.25% 90.83% 100.00%
Dividend
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 56,399 45,945 - 49,338 56,833 49,050 54,000 0.87%
  YoY % 22.75% 0.00% 0.00% -13.19% 15.87% -9.17% -
  Horiz. % 104.44% 85.08% 0.00% 91.37% 105.25% 90.83% 100.00%
NOSH 120,000 90,089 93,425 89,705 103,333 90,833 90,000 5.92%
  YoY % 33.20% -3.57% 4.15% -13.19% 13.76% 0.93% -
  Horiz. % 133.33% 100.10% 103.81% 99.67% 114.81% 100.93% 100.00%
Ratio Analysis
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 0.24 % -3.17 % -3.17 % 2.01 % 0.09 % 0.30 % 0.11 % 16.88%
  YoY % 107.57% 0.00% -257.71% 2,133.33% -70.00% 172.73% -
  Horiz. % 218.18% -2,881.82% -2,881.82% 1,827.27% 81.82% 272.73% 100.00%
ROE 0.17 % -2.20 % - % 1.85 % 0.05 % 0.22 % 0.07 % 19.41%
  YoY % 107.73% 0.00% 0.00% 3,600.00% -77.27% 214.29% -
  Horiz. % 242.86% -3,142.86% 0.00% 2,642.86% 71.43% 314.29% 100.00%
Per Share
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 34.16 35.34 34.08 50.77 32.57 39.47 35.51 -0.77%
  YoY % -3.34% 3.70% -32.87% 55.88% -17.48% 11.15% -
  Horiz. % 96.20% 99.52% 95.97% 142.97% 91.72% 111.15% 100.00%
EPS 0.08 -1.12 -1.08 1.02 0.03 0.12 0.04 14.86%
  YoY % 107.14% -3.70% -205.88% 3,300.00% -75.00% 200.00% -
  Horiz. % 200.00% -2,800.00% -2,700.00% 2,550.00% 75.00% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4700 0.5100 - 0.5500 0.5500 0.5400 0.6000 -4.76%
  YoY % -7.84% 0.00% 0.00% 0.00% 1.85% -10.00% -
  Horiz. % 78.33% 85.00% 0.00% 91.67% 91.67% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 34.16 26.54 26.54 37.95 28.04 29.88 26.63 5.10%
  YoY % 28.71% 0.00% -30.07% 35.34% -6.16% 12.20% -
  Horiz. % 128.28% 99.66% 99.66% 142.51% 105.29% 112.20% 100.00%
EPS 0.08 -0.84 -0.84 0.76 0.03 0.09 0.03 21.66%
  YoY % 109.52% 0.00% -210.53% 2,433.33% -66.67% 200.00% -
  Horiz. % 266.67% -2,800.00% -2,800.00% 2,533.33% 100.00% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4700 0.3829 - 0.4112 0.4736 0.4088 0.4500 0.87%
  YoY % 22.75% 0.00% 0.00% -13.18% 15.85% -9.16% -
  Horiz. % 104.44% 85.09% 0.00% 91.38% 105.24% 90.84% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.3250 0.4700 0.4700 0.4650 0.3150 0.2050 0.2800 -
P/RPS 0.95 1.33 1.38 0.92 0.97 0.52 0.79 3.76%
  YoY % -28.57% -3.62% 50.00% -5.15% 86.54% -34.18% -
  Horiz. % 120.25% 168.35% 174.68% 116.46% 122.78% 65.82% 100.00%
P/EPS 397.96 -41.96 -43.52 45.59 1,050.00 170.83 700.00 -10.67%
  YoY % 1,048.43% 3.58% -195.46% -95.66% 514.65% -75.60% -
  Horiz. % 56.85% -5.99% -6.22% 6.51% 150.00% 24.40% 100.00%
EY 0.25 -2.38 -2.30 2.19 0.10 0.59 0.14 12.29%
  YoY % 110.50% -3.48% -205.02% 2,090.00% -83.05% 321.43% -
  Horiz. % 178.57% -1,700.00% -1,642.86% 1,564.29% 71.43% 421.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 0.92 0.00 0.85 0.57 0.38 0.47 7.98%
  YoY % -25.00% 0.00% 0.00% 49.12% 50.00% -19.15% -
  Horiz. % 146.81% 195.74% 0.00% 180.85% 121.28% 80.85% 100.00%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 21/04/17 27/04/16 - 30/04/15 25/04/14 23/04/13 30/04/12 -
Price 0.3400 0.2900 0.0000 0.5100 0.4450 0.1850 0.2500 -
P/RPS 1.00 0.82 0.00 1.00 1.37 0.47 0.70 7.39%
  YoY % 21.95% 0.00% 0.00% -27.01% 191.49% -32.86% -
  Horiz. % 142.86% 117.14% 0.00% 142.86% 195.71% 67.14% 100.00%
P/EPS 416.33 -25.89 0.00 50.00 1,483.33 154.17 625.00 -7.80%
  YoY % 1,708.07% 0.00% 0.00% -96.63% 862.14% -75.33% -
  Horiz. % 66.61% -4.14% 0.00% 8.00% 237.33% 24.67% 100.00%
EY 0.24 -3.86 0.00 2.00 0.07 0.65 0.16 8.44%
  YoY % 106.22% 0.00% 0.00% 2,757.14% -89.23% 306.25% -
  Horiz. % 150.00% -2,412.50% 0.00% 1,250.00% 43.75% 406.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.57 0.00 0.93 0.81 0.34 0.42 11.38%
  YoY % 26.32% 0.00% 0.00% 14.81% 138.24% -19.05% -
  Horiz. % 171.43% 135.71% 0.00% 221.43% 192.86% 80.95% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

515  335  455  476 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.06-0.005 
 XOX 0.125+0.01 
 IRIS 0.205-0.005 
 ASIABIO 0.0550.00 
 TIGER 0.08+0.005 
 RGB 0.33+0.015 
 EAH 0.105-0.005 
 THHEAVY 0.09-0.045 
 AAX 0.450.00 
 MATANG 0.13+0.005 
Partners & Brokers