[SASBADI] QoQ Annualized Quarter Result on 28-Feb-2018 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
17-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- 5.45%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized 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 122,032 87,841 100,088 111,942 117,912 93,056 106,761 9.31%
PBT 26,532 4,124 18,694 26,024 25,224 11,452 22,658 11.08%
Tax -9,004 -2,121 -5,486 -7,262 -7,432 -3,462 -5,913 32.32%
NP 17,528 2,003 13,208 18,762 17,792 7,990 16,745 3.09%
-
NP to SH 17,528 2,003 13,208 18,762 17,792 8,038 16,358 4.70%
-
Tax Rate 33.94% 51.43% 29.35% 27.91% 29.46% 30.23% 26.10% -
Total Cost 104,504 85,838 86,880 93,180 100,120 85,066 90,016 10.45%
-
Net Worth 155,066 155,066 163,448 163,448 150,875 146,684 153,669 0.60%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - - - - 4,190 3,725 -
Div Payout % - - - - - 52.14% 22.77% -
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%
NOSH 419,099 419,099 419,099 419,099 419,099 419,099 279,399 31.00%
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% 2.28% 13.20% 16.76% 15.09% 8.59% 15.68% -
ROE 11.30% 1.29% 8.08% 11.48% 11.79% 5.48% 10.65% -
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 29.12 20.96 23.88 26.71 28.13 22.20 38.21 -16.55%
EPS 4.20 0.48 3.15 4.48 4.24 1.92 5.85 -19.80%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 0.37 0.37 0.39 0.39 0.36 0.35 0.55 -23.20%
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 27.98 20.14 22.95 25.67 27.04 21.34 24.48 9.30%
EPS 4.02 0.46 3.03 4.30 4.08 1.84 3.75 4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.96 0.85 -
NAPS 0.3555 0.3555 0.3748 0.3748 0.3459 0.3363 0.3523 0.60%
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 0.24 0.31 0.36 0.485 0.68 0.805 1.38 -
P/RPS 0.82 1.48 1.51 1.82 2.42 3.63 3.61 -62.73%
P/EPS 5.74 64.86 11.42 10.83 16.02 41.97 23.57 -60.96%
EY 17.43 1.54 8.75 9.23 6.24 2.38 4.24 156.39%
DY 0.00 0.00 0.00 0.00 0.00 1.24 0.97 -
P/NAPS 0.65 0.84 0.92 1.24 1.89 2.30 2.51 -59.33%
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 0.215 0.225 0.37 0.39 0.58 0.84 1.39 -
P/RPS 0.74 1.07 1.55 1.46 2.06 3.78 3.64 -65.39%
P/EPS 5.14 47.08 11.74 8.71 13.66 43.80 23.74 -63.90%
EY 19.45 2.12 8.52 11.48 7.32 2.28 4.21 177.13%
DY 0.00 0.00 0.00 0.00 0.00 1.19 0.96 -
P/NAPS 0.58 0.61 0.95 1.00 1.61 2.40 2.53 -62.50%

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