[SASBADI] QoQ Annualized Quarter Result on 30-Nov-2022 [#1]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
17-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
30-Nov-2022 [#1]
Profit Trend
QoQ- 520.0%
YoY- 157.21%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 96,360 106,090 100,332 73,960 69,134 69,762 65,900 28.73%
PBT 13,093 21,861 20,278 7,500 1,973 6,233 4,628 99.65%
Tax -2,912 -6,317 -6,188 -2,292 -1,133 -2,109 -2,502 10.61%
NP 10,181 15,544 14,090 5,208 840 4,124 2,126 183.29%
-
NP to SH 10,181 15,544 14,090 5,208 840 4,124 2,126 183.29%
-
Tax Rate 22.24% 28.90% 30.52% 30.56% 57.43% 33.84% 54.06% -
Total Cost 86,179 90,546 86,242 68,752 68,294 65,638 63,774 22.16%
-
Net Worth 151,397 154,567 152,928 138,600 140,113 140,080 140,063 5.30%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 3,244 2,862 4,248 - - - - -
Div Payout % 31.87% 18.41% 30.15% - - - - -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 151,397 154,567 152,928 138,600 140,113 140,080 140,063 5.30%
NOSH 433,184 431,174 425,134 424,602 424,584 424,534 424,434 1.36%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 10.57% 14.65% 14.04% 7.04% 1.22% 5.91% 3.23% -
ROE 6.72% 10.06% 9.21% 3.76% 0.60% 2.94% 1.52% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 22.28 24.71 23.62 17.61 16.28 16.43 15.53 27.11%
EPS 2.38 3.64 3.32 1.24 0.20 0.97 0.50 182.16%
DPS 0.75 0.67 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.36 0.33 0.33 0.33 0.33 3.98%
Adjusted Per Share Value based on latest NOSH - 424,602
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 22.09 24.33 23.00 16.96 15.85 16.00 15.11 28.72%
EPS 2.33 3.56 3.23 1.19 0.19 0.95 0.49 181.97%
DPS 0.74 0.66 0.97 0.00 0.00 0.00 0.00 -
NAPS 0.3471 0.3544 0.3506 0.3178 0.3213 0.3212 0.3211 5.31%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.19 0.18 0.14 0.11 0.105 0.13 0.12 -
P/RPS 0.85 0.73 0.59 0.62 0.64 0.79 0.77 6.79%
P/EPS 8.07 4.97 4.22 8.87 53.07 13.38 23.96 -51.49%
EY 12.39 20.11 23.69 11.27 1.88 7.47 4.17 106.26%
DY 3.95 3.70 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.39 0.33 0.32 0.39 0.36 30.94%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/10/23 26/07/23 18/04/23 17/01/23 26/10/22 26/07/22 21/04/22 -
Price 0.17 0.21 0.195 0.115 0.11 0.11 0.125 -
P/RPS 0.76 0.85 0.83 0.65 0.68 0.67 0.81 -4.14%
P/EPS 7.22 5.80 5.88 9.27 55.60 11.32 24.96 -56.16%
EY 13.84 17.24 17.01 10.78 1.80 8.83 4.01 127.86%
DY 4.41 3.17 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.54 0.35 0.33 0.33 0.38 18.41%

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