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
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 15,171 17,795 24,327 30,508 12,775 19,095 26,493 -30.97%
  QoQ % -14.75% -26.85% -20.26% 138.81% -33.10% -27.92% -
  Horiz. % 57.26% 67.17% 91.82% 115.15% 48.22% 72.08% 100.00%
PBT -5,744 1,212 4,919 6,633 -9,897 1,009 6,706 -
  QoQ % -573.93% -75.36% -25.84% 167.02% -1,080.87% -84.95% -
  Horiz. % -85.65% 18.07% 73.35% 98.91% -147.58% 15.05% 100.00%
Tax 404 -577 -1,290 -2,251 1,994 -484 -1,773 -
  QoQ % 170.02% 55.27% 42.69% -212.89% 511.98% 72.70% -
  Horiz. % -22.79% 32.54% 72.76% 126.96% -112.46% 27.30% 100.00%
NP -5,340 635 3,629 4,382 -7,903 525 4,933 -
  QoQ % -940.94% -82.50% -17.18% 155.45% -1,605.33% -89.36% -
  Horiz. % -108.25% 12.87% 73.57% 88.83% -160.21% 10.64% 100.00%
NP to SH -5,340 635 3,629 4,382 -7,903 525 4,933 -
  QoQ % -940.94% -82.50% -17.18% 155.45% -1,605.33% -89.36% -
  Horiz. % -108.25% 12.87% 73.57% 88.83% -160.21% 10.64% 100.00%
Tax Rate - % 47.61 % 26.22 % 33.94 % - % 47.97 % 26.44 % -
  QoQ % 0.00% 81.58% -22.75% 0.00% 0.00% 81.43% -
  Horiz. % 0.00% 180.07% 99.17% 128.37% 0.00% 181.43% 100.00%
Total Cost 20,511 17,160 20,698 26,126 20,678 18,570 21,560 -3.26%
  QoQ % 19.53% -17.09% -20.78% 26.35% 11.35% -13.87% -
  Horiz. % 95.13% 79.59% 96.00% 121.18% 95.91% 86.13% 100.00%
Net Worth 155,066 159,257 159,257 155,066 155,066 163,448 163,448 -3.44%
  QoQ % -2.63% 0.00% 2.70% 0.00% -5.13% 0.00% -
  Horiz. % 94.87% 97.44% 97.44% 94.87% 94.87% 100.00% 100.00%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 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
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 155,066 159,257 159,257 155,066 155,066 163,448 163,448 -3.44%
  QoQ % -2.63% 0.00% 2.70% 0.00% -5.13% 0.00% -
  Horiz. % 94.87% 97.44% 97.44% 94.87% 94.87% 100.00% 100.00%
NOSH 419,099 419,099 419,099 419,099 419,099 419,099 419,099 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin -35.20 % 3.57 % 14.92 % 14.36 % -61.86 % 2.75 % 18.62 % -
  QoQ % -1,085.99% -76.07% 3.90% 123.21% -2,349.45% -85.23% -
  Horiz. % -189.04% 19.17% 80.13% 77.12% -332.22% 14.77% 100.00%
ROE -3.44 % 0.40 % 2.28 % 2.83 % -5.10 % 0.32 % 3.02 % -
  QoQ % -960.00% -82.46% -19.43% 155.49% -1,693.75% -89.40% -
  Horiz. % -113.91% 13.25% 75.50% 93.71% -168.87% 10.60% 100.00%
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 3.62 4.25 5.80 7.28 3.05 4.56 6.32 -30.96%
  QoQ % -14.82% -26.72% -20.33% 138.69% -33.11% -27.85% -
  Horiz. % 57.28% 67.25% 91.77% 115.19% 48.26% 72.15% 100.00%
EPS -1.27 0.15 0.87 1.05 -1.89 0.13 1.18 -
  QoQ % -946.67% -82.76% -17.14% 155.56% -1,553.85% -88.98% -
  Horiz. % -107.63% 12.71% 73.73% 88.98% -160.17% 11.02% 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 0.3800 0.3800 0.3700 0.3700 0.3900 0.3900 -3.44%
  QoQ % -2.63% 0.00% 2.70% 0.00% -5.13% 0.00% -
  Horiz. % 94.87% 97.44% 97.44% 94.87% 94.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 419,099
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 3.62 4.25 5.80 7.28 3.05 4.56 6.32 -30.96%
  QoQ % -14.82% -26.72% -20.33% 138.69% -33.11% -27.85% -
  Horiz. % 57.28% 67.25% 91.77% 115.19% 48.26% 72.15% 100.00%
EPS -1.27 0.15 0.87 1.05 -1.89 0.13 1.18 -
  QoQ % -946.67% -82.76% -17.14% 155.56% -1,553.85% -88.98% -
  Horiz. % -107.63% 12.71% 73.73% 88.98% -160.17% 11.02% 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 0.3800 0.3800 0.3700 0.3700 0.3900 0.3900 -3.44%
  QoQ % -2.63% 0.00% 2.70% 0.00% -5.13% 0.00% -
  Horiz. % 94.87% 97.44% 97.44% 94.87% 94.87% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.1700 0.1750 0.2250 0.2400 0.3100 0.3600 0.4850 -
P/RPS 4.70 4.12 3.88 3.30 10.17 7.90 7.67 -27.79%
  QoQ % 14.08% 6.19% 17.58% -67.55% 28.73% 3.00% -
  Horiz. % 61.28% 53.72% 50.59% 43.02% 132.59% 103.00% 100.00%
P/EPS -13.34 115.50 25.98 22.95 -16.44 287.38 41.20 -
  QoQ % -111.55% 344.57% 13.20% 239.60% -105.72% 597.52% -
  Horiz. % -32.38% 280.34% 63.06% 55.70% -39.90% 697.52% 100.00%
EY -7.50 0.87 3.85 4.36 -6.08 0.35 2.43 -
  QoQ % -962.07% -77.40% -11.70% 171.71% -1,837.14% -85.60% -
  Horiz. % -308.64% 35.80% 158.44% 179.42% -250.21% 14.40% 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 0.46 0.46 0.59 0.65 0.84 0.92 1.24 -48.28%
  QoQ % 0.00% -22.03% -9.23% -22.62% -8.70% -25.81% -
  Horiz. % 37.10% 37.10% 47.58% 52.42% 67.74% 74.19% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 31/10/19 23/07/19 29/04/19 22/01/19 31/10/18 26/07/18 17/04/18 -
Price 0.1800 0.1900 0.2200 0.2150 0.2250 0.3700 0.3900 -
P/RPS 4.97 4.47 3.79 2.95 7.38 8.12 6.17 -13.39%
  QoQ % 11.19% 17.94% 28.47% -60.03% -9.11% 31.60% -
  Horiz. % 80.55% 72.45% 61.43% 47.81% 119.61% 131.60% 100.00%
P/EPS -14.13 125.40 25.41 20.56 -11.93 295.37 33.13 -
  QoQ % -111.27% 393.51% 23.59% 272.34% -104.04% 791.55% -
  Horiz. % -42.65% 378.51% 76.70% 62.06% -36.01% 891.55% 100.00%
EY -7.08 0.80 3.94 4.86 -8.38 0.34 3.02 -
  QoQ % -985.00% -79.70% -18.93% 158.00% -2,564.71% -88.74% -
  Horiz. % -234.44% 26.49% 130.46% 160.93% -277.48% 11.26% 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 0.49 0.50 0.58 0.58 0.61 0.95 1.00 -37.77%
  QoQ % -2.00% -13.79% 0.00% -4.92% -35.79% -5.00% -
  Horiz. % 49.00% 50.00% 58.00% 58.00% 61.00% 95.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers