[SASBADI] QoQ Cumulative Quarter Result on 28-Feb-2015 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 505.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 21,030 87,954 67,304 48,436 16,323 79,481 61,932 -51.29%
PBT 3,240 21,410 18,050 13,751 2,286 16,869 14,975 -63.92%
Tax -920 -5,624 -4,951 -3,766 -638 -4,618 -3,942 -62.05%
NP 2,320 15,786 13,099 9,985 1,648 12,251 11,033 -64.60%
-
NP to SH 2,032 15,331 13,099 9,985 1,648 12,251 11,033 -67.59%
-
Tax Rate 28.40% 26.27% 27.43% 27.39% 27.91% 27.38% 26.32% -
Total Cost 18,710 72,168 54,205 38,451 14,675 67,230 50,899 -48.65%
-
Net Worth 106,679 52,080 102,911 100,358 95,076 80,086 66,642 36.80%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - 6,351 - 3,811 3,803 - - -
Div Payout % - 41.43% - 38.17% 230.77% - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 106,679 52,080 102,911 100,358 95,076 80,086 66,642 36.80%
NOSH 126,999 127,025 127,051 127,035 126,769 108,224 105,781 12.94%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 11.03% 17.95% 19.46% 20.61% 10.10% 15.41% 17.81% -
ROE 1.90% 29.44% 12.73% 9.95% 1.73% 15.30% 16.56% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 16.56 69.24 52.97 38.13 12.88 73.44 58.55 -56.87%
EPS 1.60 6.04 10.31 7.86 1.30 11.32 10.43 -71.31%
DPS 0.00 5.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 0.84 0.41 0.81 0.79 0.75 0.74 0.63 21.12%
Adjusted Per Share Value based on latest NOSH - 127,088
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 4.82 20.17 15.43 11.11 3.74 18.22 14.20 -51.30%
EPS 0.47 3.52 3.00 2.29 0.38 2.81 2.53 -67.40%
DPS 0.00 1.46 0.00 0.87 0.87 0.00 0.00 -
NAPS 0.2446 0.1194 0.236 0.2301 0.218 0.1836 0.1528 36.80%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 - -
Price 2.51 2.25 2.22 1.51 1.56 1.36 0.00 -
P/RPS 15.16 3.25 4.19 3.96 12.12 1.85 0.00 -
P/EPS 156.87 18.64 21.53 19.21 120.00 12.01 0.00 -
EY 0.64 5.36 4.64 5.21 0.83 8.32 0.00 -
DY 0.00 2.22 0.00 1.99 1.92 0.00 0.00 -
P/NAPS 2.99 5.49 2.74 1.91 2.08 1.84 0.00 -
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 29/10/15 28/07/15 27/04/15 27/01/15 30/10/14 21/07/14 -
Price 2.60 2.53 2.67 2.31 1.43 1.70 0.00 -
P/RPS 15.70 3.65 5.04 6.06 11.11 2.31 0.00 -
P/EPS 162.50 20.96 25.90 29.39 110.00 15.02 0.00 -
EY 0.62 4.77 3.86 3.40 0.91 6.66 0.00 -
DY 0.00 1.98 0.00 1.30 2.10 0.00 0.00 -
P/NAPS 3.10 6.17 3.30 2.92 1.91 2.30 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