[SASBADI] QoQ Annualized Quarter Result on 31-May-2014 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
21-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 96,872 65,292 79,481 82,576 0 0 0 -
PBT 27,502 9,144 16,869 19,966 0 0 0 -
Tax -7,532 -2,552 -4,618 -5,256 0 0 0 -
NP 19,970 6,592 12,251 14,710 0 0 0 -
-
NP to SH 19,970 6,592 12,251 14,710 0 0 0 -
-
Tax Rate 27.39% 27.91% 27.38% 26.32% - - - -
Total Cost 76,902 58,700 67,230 67,865 0 0 0 -
-
Net Worth 100,358 95,076 80,086 66,642 0 0 0 -
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 7,622 15,212 - - - - - -
Div Payout % 38.17% 230.77% - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 100,358 95,076 80,086 66,642 0 0 0 -
NOSH 127,035 126,769 108,224 105,781 0 0 0 -
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 20.61% 10.10% 15.41% 17.81% 0.00% 0.00% 0.00% -
ROE 19.90% 6.93% 15.30% 22.07% 0.00% 0.00% 0.00% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 76.26 51.50 73.44 78.06 0.00 0.00 0.00 -
EPS 15.72 5.20 11.32 13.91 0.00 0.00 0.00 -
DPS 6.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.75 0.74 0.63 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,774
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 22.21 14.97 18.22 18.93 0.00 0.00 0.00 -
EPS 4.58 1.51 2.81 3.37 0.00 0.00 0.00 -
DPS 1.75 3.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2301 0.218 0.1836 0.1528 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 - - - - -
Price 1.51 1.56 1.36 0.00 0.00 0.00 0.00 -
P/RPS 1.98 3.03 1.85 0.00 0.00 0.00 0.00 -
P/EPS 9.61 30.00 12.01 0.00 0.00 0.00 0.00 -
EY 10.41 3.33 8.32 0.00 0.00 0.00 0.00 -
DY 3.97 7.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.08 1.84 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/04/15 27/01/15 30/10/14 21/07/14 - - - -
Price 2.31 1.43 1.70 0.00 0.00 0.00 0.00 -
P/RPS 3.03 2.78 2.31 0.00 0.00 0.00 0.00 -
P/EPS 14.69 27.50 15.02 0.00 0.00 0.00 0.00 -
EY 6.81 3.64 6.66 0.00 0.00 0.00 0.00 -
DY 2.60 8.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 1.91 2.30 0.00 0.00 0.00 0.00 -

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