[SASBADI] QoQ Annualized Quarter Result on 31-Aug-2017 [#4]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- -50.86%
YoY- -51.85%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 100,088 111,942 117,912 93,056 106,761 116,768 124,844 -13.71%
PBT 18,694 26,024 25,224 11,452 22,658 26,924 25,516 -18.74%
Tax -5,486 -7,262 -7,432 -3,462 -5,913 -7,038 -6,512 -10.81%
NP 13,208 18,762 17,792 7,990 16,745 19,886 19,004 -21.55%
-
NP to SH 13,208 18,762 17,792 8,038 16,358 19,412 17,348 -16.63%
-
Tax Rate 29.35% 27.91% 29.46% 30.23% 26.10% 26.14% 25.52% -
Total Cost 86,880 93,180 100,120 85,066 90,016 96,882 105,840 -12.34%
-
Net Worth 163,448 163,448 150,875 146,684 153,669 153,841 151,095 5.38%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - - - 4,190 3,725 5,594 - -
Div Payout % - - - 52.14% 22.77% 28.82% - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 163,448 163,448 150,875 146,684 153,669 153,841 151,095 5.38%
NOSH 419,099 419,099 419,099 419,099 279,399 279,711 279,806 30.94%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 13.20% 16.76% 15.09% 8.59% 15.68% 17.03% 15.22% -
ROE 8.08% 11.48% 11.79% 5.48% 10.65% 12.62% 11.48% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 23.88 26.71 28.13 22.20 38.21 41.75 44.62 -34.10%
EPS 3.15 4.48 4.24 1.92 5.85 6.94 6.20 -36.35%
DPS 0.00 0.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.39 0.39 0.36 0.35 0.55 0.55 0.54 -19.51%
Adjusted Per Share Value based on latest NOSH - 419,099
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 22.95 25.67 27.04 21.34 24.48 26.77 28.63 -13.71%
EPS 3.03 4.30 4.08 1.84 3.75 4.45 3.98 -16.63%
DPS 0.00 0.00 0.00 0.96 0.85 1.28 0.00 -
NAPS 0.3748 0.3748 0.3459 0.3363 0.3523 0.3527 0.3464 5.39%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.36 0.485 0.68 0.805 1.38 1.57 1.39 -
P/RPS 1.51 1.82 2.42 3.63 3.61 3.76 3.12 -38.38%
P/EPS 11.42 10.83 16.02 41.97 23.57 22.62 22.42 -36.24%
EY 8.75 9.23 6.24 2.38 4.24 4.42 4.46 56.78%
DY 0.00 0.00 0.00 1.24 0.97 1.27 0.00 -
P/NAPS 0.92 1.24 1.89 2.30 2.51 2.85 2.57 -49.61%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 26/07/18 17/04/18 18/01/18 31/10/17 26/07/17 25/04/17 24/01/17 -
Price 0.37 0.39 0.58 0.84 1.39 1.55 1.56 -
P/RPS 1.55 1.46 2.06 3.78 3.64 3.71 3.50 -41.92%
P/EPS 11.74 8.71 13.66 43.80 23.74 22.33 25.16 -39.86%
EY 8.52 11.48 7.32 2.28 4.21 4.48 3.97 66.45%
DY 0.00 0.00 0.00 1.19 0.96 1.29 0.00 -
P/NAPS 0.95 1.00 1.61 2.40 2.53 2.82 2.89 -52.40%

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