[SASBADI] QoQ Cumulative Quarter Result on 28-Feb-2017 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- 123.8%
YoY- 11.99%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 29,478 93,056 80,071 58,384 31,211 92,690 77,302 -47.38%
PBT 6,306 11,452 16,994 13,462 6,379 22,230 17,977 -50.22%
Tax -1,858 -3,462 -4,435 -3,519 -1,628 -5,136 -4,936 -47.83%
NP 4,448 7,990 12,559 9,943 4,751 17,094 13,041 -51.15%
-
NP to SH 4,448 8,038 12,269 9,706 4,337 16,695 12,511 -49.78%
-
Tax Rate 29.46% 30.23% 26.10% 26.14% 25.52% 23.10% 27.46% -
Total Cost 25,030 85,066 67,512 48,441 26,460 75,596 64,261 -46.63%
-
Net Worth 150,875 146,684 153,669 153,841 151,095 97,789 135,757 7.28%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - 4,190 2,793 2,797 - 6,286 2,661 -
Div Payout % - 52.14% 22.77% 28.82% - 37.65% 21.28% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 150,875 146,684 153,669 153,841 151,095 97,789 135,757 7.28%
NOSH 419,099 419,099 279,399 279,711 279,806 279,400 266,191 35.29%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 15.09% 8.59% 15.68% 17.03% 15.22% 18.44% 16.87% -
ROE 2.95% 5.48% 7.98% 6.31% 2.87% 17.07% 9.22% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 7.03 22.20 28.66 20.87 11.15 33.17 29.04 -61.12%
EPS 1.06 1.92 4.39 3.47 1.55 4.13 4.70 -62.91%
DPS 0.00 1.00 1.00 1.00 0.00 2.25 1.00 -
NAPS 0.36 0.35 0.55 0.55 0.54 0.35 0.51 -20.70%
Adjusted Per Share Value based on latest NOSH - 279,635
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 6.76 21.34 18.36 13.39 7.16 21.25 17.72 -47.36%
EPS 1.02 1.84 2.81 2.23 0.99 3.83 2.87 -49.79%
DPS 0.00 0.96 0.64 0.64 0.00 1.44 0.61 -
NAPS 0.3459 0.3363 0.3523 0.3527 0.3464 0.2242 0.3113 7.27%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.68 0.805 1.38 1.57 1.39 1.03 1.26 -
P/RPS 9.67 3.63 4.82 7.52 12.46 3.10 4.34 70.50%
P/EPS 64.07 41.97 31.43 45.24 89.68 17.24 26.81 78.65%
EY 1.56 2.38 3.18 2.21 1.12 5.80 3.73 -44.04%
DY 0.00 1.24 0.72 0.64 0.00 2.18 0.79 -
P/NAPS 1.89 2.30 2.51 2.85 2.57 2.94 2.47 -16.32%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 18/01/18 31/10/17 26/07/17 25/04/17 24/01/17 31/10/16 26/07/16 -
Price 0.58 0.84 1.39 1.55 1.56 1.42 1.19 -
P/RPS 8.25 3.78 4.85 7.43 13.99 4.28 4.10 59.31%
P/EPS 54.65 43.80 31.65 44.67 100.65 23.76 25.32 66.93%
EY 1.83 2.28 3.16 2.24 0.99 4.21 3.95 -40.09%
DY 0.00 1.19 0.72 0.65 0.00 1.58 0.84 -
P/NAPS 1.61 2.40 2.53 2.82 2.89 4.06 2.33 -21.82%

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