Highlights

[SASBADI] QoQ Quarter Result on 2018-11-30 [#1]

Stock [SASBADI]: SASBADI HOLDINGS BHD
Announcement Date 22-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     155.45%    YoY -     -1.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 30,508 12,775 19,095 26,493 29,478 12,985 21,687 25.52%
  QoQ % 138.81% -33.10% -27.92% -10.13% 127.02% -40.13% -
  Horiz. % 140.67% 58.91% 88.05% 122.16% 135.92% 59.87% 100.00%
PBT 6,633 -9,897 1,009 6,706 6,306 -5,542 3,532 52.16%
  QoQ % 167.02% -1,080.87% -84.95% 6.34% 213.79% -256.91% -
  Horiz. % 187.80% -280.21% 28.57% 189.86% 178.54% -156.91% 100.00%
Tax -2,251 1,994 -484 -1,773 -1,858 973 -916 82.00%
  QoQ % -212.89% 511.98% 72.70% 4.57% -290.96% 206.22% -
  Horiz. % 245.74% -217.69% 52.84% 193.56% 202.84% -106.22% 100.00%
NP 4,382 -7,903 525 4,933 4,448 -4,569 2,616 41.00%
  QoQ % 155.45% -1,605.33% -89.36% 10.90% 197.35% -274.66% -
  Horiz. % 167.51% -302.10% 20.07% 188.57% 170.03% -174.66% 100.00%
NP to SH 4,382 -7,903 525 4,933 4,448 -4,231 2,563 42.94%
  QoQ % 155.45% -1,605.33% -89.36% 10.90% 205.13% -265.08% -
  Horiz. % 170.97% -308.35% 20.48% 192.47% 173.55% -165.08% 100.00%
Tax Rate 33.94 % - % 47.97 % 26.44 % 29.46 % - % 25.93 % 19.64%
  QoQ % 0.00% 0.00% 81.43% -10.25% 0.00% 0.00% -
  Horiz. % 130.89% 0.00% 185.00% 101.97% 113.61% 0.00% 100.00%
Total Cost 26,126 20,678 18,570 21,560 25,030 17,554 19,071 23.32%
  QoQ % 26.35% 11.35% -13.87% -13.86% 42.59% -7.95% -
  Horiz. % 136.99% 108.43% 97.37% 113.05% 131.25% 92.05% 100.00%
Net Worth 155,066 155,066 163,448 163,448 150,875 146,684 153,669 0.60%
  QoQ % 0.00% -5.13% 0.00% 8.33% 2.86% -4.55% -
  Horiz. % 100.91% 100.91% 106.36% 106.36% 98.18% 95.45% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 155,066 155,066 163,448 163,448 150,875 146,684 153,669 0.60%
  QoQ % 0.00% -5.13% 0.00% 8.33% 2.86% -4.55% -
  Horiz. % 100.91% 100.91% 106.36% 106.36% 98.18% 95.45% 100.00%
NOSH 419,099 419,099 419,099 419,099 419,099 419,099 279,399 31.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 150.00% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 14.36 % -61.86 % 2.75 % 18.62 % 15.09 % -35.19 % 12.06 % 12.33%
  QoQ % 123.21% -2,349.45% -85.23% 23.39% 142.88% -391.79% -
  Horiz. % 119.07% -512.94% 22.80% 154.39% 125.12% -291.79% 100.00%
ROE 2.83 % -5.10 % 0.32 % 3.02 % 2.95 % -2.88 % 1.67 % 42.09%
  QoQ % 155.49% -1,693.75% -89.40% 2.37% 202.43% -272.46% -
  Horiz. % 169.46% -305.39% 19.16% 180.84% 176.65% -172.46% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 7.28 3.05 4.56 6.32 7.03 3.10 7.76 -4.16%
  QoQ % 138.69% -33.11% -27.85% -10.10% 126.77% -60.05% -
  Horiz. % 93.81% 39.30% 58.76% 81.44% 90.59% 39.95% 100.00%
EPS 1.05 -1.89 0.13 1.18 1.06 -1.01 0.92 9.20%
  QoQ % 155.56% -1,553.85% -88.98% 11.32% 204.95% -209.78% -
  Horiz. % 114.13% -205.43% 14.13% 128.26% 115.22% -109.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.3700 0.3900 0.3900 0.3600 0.3500 0.5500 -23.21%
  QoQ % 0.00% -5.13% 0.00% 8.33% 2.86% -36.36% -
  Horiz. % 67.27% 67.27% 70.91% 70.91% 65.45% 63.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 419,099
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 7.28 3.05 4.56 6.32 7.03 3.10 5.17 25.60%
  QoQ % 138.69% -33.11% -27.85% -10.10% 126.77% -40.04% -
  Horiz. % 140.81% 58.99% 88.20% 122.24% 135.98% 59.96% 100.00%
EPS 1.05 -1.89 0.13 1.18 1.06 -1.01 0.61 43.58%
  QoQ % 155.56% -1,553.85% -88.98% 11.32% 204.95% -265.57% -
  Horiz. % 172.13% -309.84% 21.31% 193.44% 173.77% -165.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.3700 0.3900 0.3900 0.3600 0.3500 0.3667 0.60%
  QoQ % 0.00% -5.13% 0.00% 8.33% 2.86% -4.55% -
  Horiz. % 100.90% 100.90% 106.35% 106.35% 98.17% 95.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.2400 0.3100 0.3600 0.4850 0.6800 0.8050 1.3800 -
P/RPS 3.30 10.17 7.90 7.67 9.67 25.98 17.78 -67.43%
  QoQ % -67.55% 28.73% 3.00% -20.68% -62.78% 46.12% -
  Horiz. % 18.56% 57.20% 44.43% 43.14% 54.39% 146.12% 100.00%
P/EPS 22.95 -16.44 287.38 41.20 64.07 -79.74 150.44 -71.42%
  QoQ % 239.60% -105.72% 597.52% -35.70% 180.35% -153.00% -
  Horiz. % 15.26% -10.93% 191.03% 27.39% 42.59% -53.00% 100.00%
EY 4.36 -6.08 0.35 2.43 1.56 -1.25 0.66 251.67%
  QoQ % 171.71% -1,837.14% -85.60% 55.77% 224.80% -289.39% -
  Horiz. % 660.61% -921.21% 53.03% 368.18% 236.36% -189.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.84 0.92 1.24 1.89 2.30 2.51 -59.34%
  QoQ % -22.62% -8.70% -25.81% -34.39% -17.83% -8.37% -
  Horiz. % 25.90% 33.47% 36.65% 49.40% 75.30% 91.63% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 22/01/19 31/10/18 26/07/18 17/04/18 18/01/18 31/10/17 26/07/17 -
Price 0.2150 0.2250 0.3700 0.3900 0.5800 0.8400 1.3900 -
P/RPS 2.95 7.38 8.12 6.17 8.25 27.11 17.91 -69.92%
  QoQ % -60.03% -9.11% 31.60% -25.21% -69.57% 51.37% -
  Horiz. % 16.47% 41.21% 45.34% 34.45% 46.06% 151.37% 100.00%
P/EPS 20.56 -11.93 295.37 33.13 54.65 -83.21 151.53 -73.56%
  QoQ % 272.34% -104.04% 791.55% -39.38% 165.68% -154.91% -
  Horiz. % 13.57% -7.87% 194.93% 21.86% 36.07% -54.91% 100.00%
EY 4.86 -8.38 0.34 3.02 1.83 -1.20 0.66 278.04%
  QoQ % 158.00% -2,564.71% -88.74% 65.03% 252.50% -281.82% -
  Horiz. % 736.36% -1,269.70% 51.52% 457.58% 277.27% -181.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.61 0.95 1.00 1.61 2.40 2.53 -62.51%
  QoQ % -4.92% -35.79% -5.00% -37.89% -32.92% -5.14% -
  Horiz. % 22.92% 24.11% 37.55% 39.53% 63.64% 94.86% 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.
 


 

113  96  391  1585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.145+0.01 
 PERDANA 0.445+0.015 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 SENDAI 0.50+0.025 
 HUBLINE 0.06+0.005 
 VS 1.04+0.02 
 HSI-H6F 0.19-0.01 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers