[SASBADI] QoQ Annualized Quarter Result on 31-May-2022 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 93.98%
YoY- -28.27%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 100,332 73,960 69,134 69,762 65,900 37,652 63,127 36.30%
PBT 20,278 7,500 1,973 6,233 4,628 -10,436 -10,568 -
Tax -6,188 -2,292 -1,133 -2,109 -2,502 1,332 1,218 -
NP 14,090 5,208 840 4,124 2,126 -9,104 -9,350 -
-
NP to SH 14,090 5,208 840 4,124 2,126 -9,104 -9,350 -
-
Tax Rate 30.52% 30.56% 57.43% 33.84% 54.06% - - -
Total Cost 86,242 68,752 68,294 65,638 63,774 46,756 72,477 12.32%
-
Net Worth 152,928 138,600 140,113 140,080 140,063 135,792 139,977 6.09%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 4,248 - - - - - - -
Div Payout % 30.15% - - - - - - -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 152,928 138,600 140,113 140,080 140,063 135,792 139,977 6.09%
NOSH 425,134 424,602 424,584 424,534 424,434 424,384 424,174 0.15%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 14.04% 7.04% 1.22% 5.91% 3.23% -24.18% -14.81% -
ROE 9.21% 3.76% 0.60% 2.94% 1.52% -6.70% -6.68% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 23.62 17.61 16.28 16.43 15.53 8.87 14.88 36.19%
EPS 3.32 1.24 0.20 0.97 0.50 -2.16 -2.22 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.33 0.33 0.33 0.32 0.33 5.98%
Adjusted Per Share Value based on latest NOSH - 424,534
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 23.00 16.96 15.85 16.00 15.11 8.63 14.47 36.31%
EPS 3.23 1.19 0.19 0.95 0.49 -2.09 -2.14 -
DPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3506 0.3178 0.3213 0.3212 0.3211 0.3114 0.321 6.07%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.14 0.11 0.105 0.13 0.12 0.14 0.205 -
P/RPS 0.59 0.62 0.64 0.79 0.77 1.58 1.38 -43.33%
P/EPS 4.22 8.87 53.07 13.38 23.96 -6.53 -9.30 -
EY 23.69 11.27 1.88 7.47 4.17 -15.32 -10.75 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.32 0.39 0.36 0.44 0.62 -26.64%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 18/04/23 17/01/23 26/10/22 26/07/22 21/04/22 25/01/22 29/10/21 -
Price 0.195 0.115 0.11 0.11 0.125 0.13 0.16 -
P/RPS 0.83 0.65 0.68 0.67 0.81 1.47 1.08 -16.13%
P/EPS 5.88 9.27 55.60 11.32 24.96 -6.06 -7.26 -
EY 17.01 10.78 1.80 8.83 4.01 -16.50 -13.78 -
DY 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.35 0.33 0.33 0.38 0.41 0.48 8.19%

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