[SAUDEE] QoQ Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 6.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 31/05/17 CAGR
Revenue 77,304 89,219 101,612 116,112 127,044 155,718 149,724 -37.23%
PBT 2,212 -4,296 2,256 2,524 2,936 1,565 1,456 34.26%
Tax -708 1,327 -609 -754 -1,280 -208 -277 93.72%
NP 1,504 -2,969 1,646 1,770 1,656 1,357 1,179 18.71%
-
NP to SH 1,504 -2,817 1,646 1,770 1,656 1,357 1,179 18.71%
-
Tax Rate 32.01% - 26.99% 29.87% 43.60% 13.29% 19.02% -
Total Cost 75,800 92,188 99,965 114,342 125,388 154,361 148,544 -37.75%
-
Net Worth 62,105 60,652 64,549 64,666 58,800 57,599 56,399 7.02%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 31/05/17 CAGR
Net Worth 62,105 60,652 64,549 64,666 58,800 57,599 56,399 7.02%
NOSH 132,405 132,405 132,000 132,000 120,000 120,000 120,000 7.17%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 31/05/17 CAGR
NP Margin 1.95% -3.33% 1.62% 1.52% 1.30% 0.87% 0.79% -
ROE 2.42% -4.64% 2.55% 2.74% 2.82% 2.36% 2.09% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 31/05/17 CAGR
RPS 58.50 67.66 77.13 87.98 105.87 129.77 124.77 -41.35%
EPS 1.12 -2.34 1.25 1.34 1.40 1.13 0.98 9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.49 0.49 0.49 0.48 0.47 0.00%
Adjusted Per Share Value based on latest NOSH - 132,000
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 31/05/17 CAGR
RPS 4.95 5.71 6.51 7.43 8.13 9.97 9.59 -37.24%
EPS 0.10 -0.18 0.11 0.11 0.11 0.09 0.08 17.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0388 0.0413 0.0414 0.0376 0.0369 0.0361 7.11%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 31/05/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 31/05/17 -
Price 0.335 0.37 0.40 0.48 0.47 0.42 0.33 -
P/RPS 0.57 0.55 0.52 0.55 0.44 0.32 0.26 73.86%
P/EPS 29.43 -17.32 32.00 35.79 34.06 37.14 33.58 -8.87%
EY 3.40 -5.77 3.13 2.79 2.94 2.69 2.98 9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.82 0.98 0.96 0.88 0.70 1.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 31/05/17 CAGR
Date 21/12/18 28/09/18 27/06/18 28/03/18 28/12/17 29/09/17 20/07/17 -
Price 0.28 0.405 0.38 0.45 0.455 0.545 0.34 -
P/RPS 0.48 0.60 0.49 0.51 0.43 0.42 0.27 49.99%
P/EPS 24.60 -18.96 30.40 33.55 32.97 48.19 34.60 -21.36%
EY 4.06 -5.28 3.29 2.98 3.03 2.07 2.89 27.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.88 0.78 0.92 0.93 1.14 0.72 -12.05%

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