[SASBADI] QoQ Annualized Quarter Result on 31-Aug-2021 [#4]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
29-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-Aug-2021 [#4]
Profit Trend
QoQ- -262.63%
YoY- -4.45%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 69,762 65,900 37,652 63,127 71,985 77,342 57,948 13.17%
PBT 6,233 4,628 -10,436 -10,568 9,616 11,624 1,104 217.40%
Tax -2,109 -2,502 1,332 1,218 -3,866 -4,104 -552 144.59%
NP 4,124 2,126 -9,104 -9,350 5,749 7,520 552 282.63%
-
NP to SH 4,124 2,126 -9,104 -9,350 5,749 7,520 552 282.63%
-
Tax Rate 33.84% 54.06% - - 40.20% 35.31% 50.00% -
Total Cost 65,638 63,774 46,756 72,477 66,236 69,822 57,396 9.36%
-
Net Worth 140,080 140,063 135,792 139,977 151,322 150,875 146,684 -3.02%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 140,080 140,063 135,792 139,977 151,322 150,875 146,684 -3.02%
NOSH 424,534 424,434 424,384 424,174 422,374 419,099 419,099 0.86%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 5.91% 3.23% -24.18% -14.81% 7.99% 9.72% 0.95% -
ROE 2.94% 1.52% -6.70% -6.68% 3.80% 4.98% 0.38% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 16.43 15.53 8.87 14.88 17.13 18.45 13.83 12.18%
EPS 0.97 0.50 -2.16 -2.22 1.37 1.80 0.12 303.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.32 0.33 0.36 0.36 0.35 -3.85%
Adjusted Per Share Value based on latest NOSH - 424,174
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 16.00 15.11 8.63 14.47 16.51 17.73 13.29 13.18%
EPS 0.95 0.49 -2.09 -2.14 1.32 1.72 0.13 277.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3212 0.3211 0.3114 0.321 0.347 0.3459 0.3363 -3.01%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.13 0.12 0.14 0.205 0.245 0.135 0.125 -
P/RPS 0.79 0.77 1.58 1.38 1.43 0.73 0.90 -8.33%
P/EPS 13.38 23.96 -6.53 -9.30 17.91 7.52 94.90 -72.94%
EY 7.47 4.17 -15.32 -10.75 5.58 13.29 1.05 270.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.44 0.62 0.68 0.38 0.36 5.48%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 26/07/22 21/04/22 25/01/22 29/10/21 29/07/21 22/04/21 27/01/21 -
Price 0.11 0.125 0.13 0.16 0.215 0.23 0.13 -
P/RPS 0.67 0.81 1.47 1.08 1.26 1.25 0.94 -20.22%
P/EPS 11.32 24.96 -6.06 -7.26 15.72 12.82 98.70 -76.42%
EY 8.83 4.01 -16.50 -13.78 6.36 7.80 1.01 324.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.41 0.48 0.60 0.64 0.37 -7.35%

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