[SASBADI] QoQ Annualized Quarter Result on 28-Feb-2017 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- 11.9%
YoY- 11.99%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 117,912 93,056 106,761 116,768 124,844 92,690 103,069 9.37%
PBT 25,224 11,452 22,658 26,924 25,516 22,230 23,969 3.45%
Tax -7,432 -3,462 -5,913 -7,038 -6,512 -5,136 -6,581 8.43%
NP 17,792 7,990 16,745 19,886 19,004 17,094 17,388 1.54%
-
NP to SH 17,792 8,038 16,358 19,412 17,348 16,695 16,681 4.38%
-
Tax Rate 29.46% 30.23% 26.10% 26.14% 25.52% 23.10% 27.46% -
Total Cost 100,120 85,066 90,016 96,882 105,840 75,596 85,681 10.93%
-
Net Worth 150,875 146,684 153,669 153,841 151,095 97,789 135,757 7.28%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - 4,190 3,725 5,594 - 6,286 3,549 -
Div Payout % - 52.14% 22.77% 28.82% - 37.65% 21.28% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 150,875 146,684 153,669 153,841 151,095 97,789 135,757 7.28%
NOSH 419,099 419,099 279,399 279,711 279,806 279,400 266,191 35.29%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 15.09% 8.59% 15.68% 17.03% 15.22% 18.44% 16.87% -
ROE 11.79% 5.48% 10.65% 12.62% 11.48% 17.07% 12.29% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 28.13 22.20 38.21 41.75 44.62 33.17 38.72 -19.16%
EPS 4.24 1.92 5.85 6.94 6.20 4.13 6.27 -22.93%
DPS 0.00 1.00 1.33 2.00 0.00 2.25 1.33 -
NAPS 0.36 0.35 0.55 0.55 0.54 0.35 0.51 -20.70%
Adjusted Per Share Value based on latest NOSH - 279,635
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 27.04 21.34 24.48 26.77 28.63 21.25 23.63 9.39%
EPS 4.08 1.84 3.75 4.45 3.98 3.83 3.82 4.48%
DPS 0.00 0.96 0.85 1.28 0.00 1.44 0.81 -
NAPS 0.3459 0.3363 0.3523 0.3527 0.3464 0.2242 0.3113 7.27%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.68 0.805 1.38 1.57 1.39 1.03 1.26 -
P/RPS 2.42 3.63 3.61 3.76 3.12 3.10 3.25 -17.83%
P/EPS 16.02 41.97 23.57 22.62 22.42 17.24 20.11 -14.05%
EY 6.24 2.38 4.24 4.42 4.46 5.80 4.97 16.36%
DY 0.00 1.24 0.97 1.27 0.00 2.18 1.06 -
P/NAPS 1.89 2.30 2.51 2.85 2.57 2.94 2.47 -16.32%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 18/01/18 31/10/17 26/07/17 25/04/17 24/01/17 31/10/16 26/07/16 -
Price 0.58 0.84 1.39 1.55 1.56 1.42 1.19 -
P/RPS 2.06 3.78 3.64 3.71 3.50 4.28 3.07 -23.33%
P/EPS 13.66 43.80 23.74 22.33 25.16 23.76 18.99 -19.70%
EY 7.32 2.28 4.21 4.48 3.97 4.21 5.27 24.46%
DY 0.00 1.19 0.96 1.29 0.00 1.58 1.12 -
P/NAPS 1.61 2.40 2.53 2.82 2.89 4.06 2.33 -21.82%

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