[SASBADI] QoQ Cumulative Quarter Result on 30-Nov-2014 [#1]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
27-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- -86.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 87,954 67,304 48,436 16,323 79,481 61,932 0 -
PBT 21,410 18,050 13,751 2,286 16,869 14,975 0 -
Tax -5,624 -4,951 -3,766 -638 -4,618 -3,942 0 -
NP 15,786 13,099 9,985 1,648 12,251 11,033 0 -
-
NP to SH 15,331 13,099 9,985 1,648 12,251 11,033 0 -
-
Tax Rate 26.27% 27.43% 27.39% 27.91% 27.38% 26.32% - -
Total Cost 72,168 54,205 38,451 14,675 67,230 50,899 0 -
-
Net Worth 52,080 102,911 100,358 95,076 80,086 66,642 0 -
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 6,351 - 3,811 3,803 - - - -
Div Payout % 41.43% - 38.17% 230.77% - - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 52,080 102,911 100,358 95,076 80,086 66,642 0 -
NOSH 127,025 127,051 127,035 126,769 108,224 105,781 0 -
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 17.95% 19.46% 20.61% 10.10% 15.41% 17.81% 0.00% -
ROE 29.44% 12.73% 9.95% 1.73% 15.30% 16.56% 0.00% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 69.24 52.97 38.13 12.88 73.44 58.55 0.00 -
EPS 6.04 10.31 7.86 1.30 11.32 10.43 0.00 -
DPS 5.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.41 0.81 0.79 0.75 0.74 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,769
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 20.17 15.43 11.11 3.74 18.22 14.20 0.00 -
EPS 3.52 3.00 2.29 0.38 2.81 2.53 0.00 -
DPS 1.46 0.00 0.87 0.87 0.00 0.00 0.00 -
NAPS 0.1194 0.236 0.2301 0.218 0.1836 0.1528 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 - - -
Price 2.25 2.22 1.51 1.56 1.36 0.00 0.00 -
P/RPS 3.25 4.19 3.96 12.12 1.85 0.00 0.00 -
P/EPS 18.64 21.53 19.21 120.00 12.01 0.00 0.00 -
EY 5.36 4.64 5.21 0.83 8.32 0.00 0.00 -
DY 2.22 0.00 1.99 1.92 0.00 0.00 0.00 -
P/NAPS 5.49 2.74 1.91 2.08 1.84 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/10/15 28/07/15 27/04/15 27/01/15 30/10/14 21/07/14 - -
Price 2.53 2.67 2.31 1.43 1.70 0.00 0.00 -
P/RPS 3.65 5.04 6.06 11.11 2.31 0.00 0.00 -
P/EPS 20.96 25.90 29.39 110.00 15.02 0.00 0.00 -
EY 4.77 3.86 3.40 0.91 6.66 0.00 0.00 -
DY 1.98 0.00 1.30 2.10 0.00 0.00 0.00 -
P/NAPS 6.17 3.30 2.92 1.91 2.30 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