[SASBADI] QoQ Annualized Quarter Result on 31-May-2019 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
23-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
31-May-2019 [#3]
Profit Trend
QoQ- -28.05%
YoY- -12.72%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 101,412 110,980 87,801 96,840 109,670 122,032 87,841 10.06%
PBT 17,844 23,508 7,020 17,018 23,104 26,532 4,124 165.76%
Tax -5,798 -7,424 -3,714 -5,490 -7,082 -9,004 -2,121 95.62%
NP 12,046 16,084 3,306 11,528 16,022 17,528 2,003 231.06%
-
NP to SH 12,046 16,084 3,306 11,528 16,022 17,528 2,003 231.06%
-
Tax Rate 32.49% 31.58% 52.91% 32.26% 30.65% 33.94% 51.43% -
Total Cost 89,366 94,896 84,495 85,312 93,648 104,504 85,838 2.72%
-
Net Worth 163,448 159,257 155,066 159,257 159,257 155,066 155,066 3.57%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 163,448 159,257 155,066 159,257 159,257 155,066 155,066 3.57%
NOSH 419,099 419,099 419,099 419,099 419,099 419,099 419,099 0.00%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 11.88% 14.49% 3.77% 11.90% 14.61% 14.36% 2.28% -
ROE 7.37% 10.10% 2.13% 7.24% 10.06% 11.30% 1.29% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 24.20 26.48 20.95 23.11 26.17 29.12 20.96 10.06%
EPS 2.88 3.84 0.79 2.75 3.82 4.20 0.48 230.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.37 0.38 0.38 0.37 0.37 3.57%
Adjusted Per Share Value based on latest NOSH - 419,099
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 23.25 25.45 20.13 22.20 25.15 27.98 20.14 10.05%
EPS 2.76 3.69 0.76 2.64 3.67 4.02 0.46 230.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3748 0.3652 0.3555 0.3652 0.3652 0.3555 0.3555 3.59%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.155 0.165 0.17 0.175 0.225 0.24 0.31 -
P/RPS 0.64 0.62 0.81 0.76 0.86 0.82 1.48 -42.84%
P/EPS 5.39 4.30 21.55 6.36 5.89 5.74 64.86 -80.98%
EY 18.54 23.26 4.64 15.72 16.99 17.43 1.54 426.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.46 0.46 0.59 0.65 0.84 -39.04%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 19/05/20 21/01/20 31/10/19 23/07/19 29/04/19 22/01/19 31/10/18 -
Price 0.125 0.185 0.18 0.19 0.22 0.215 0.225 -
P/RPS 0.52 0.70 0.86 0.82 0.84 0.74 1.07 -38.21%
P/EPS 4.35 4.82 22.82 6.91 5.75 5.14 47.08 -79.59%
EY 22.99 20.74 4.38 14.48 17.38 19.45 2.12 390.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.49 0.49 0.50 0.58 0.58 0.61 -34.98%

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