[SASBADI] QoQ Cumulative Quarter Result on 31-Aug-2015 [#4]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- 17.04%
YoY- 25.14%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 77,302 54,886 21,030 87,954 67,304 48,436 16,323 181.74%
PBT 17,977 12,278 3,240 21,410 18,050 13,751 2,286 294.95%
Tax -4,936 -3,294 -920 -5,624 -4,951 -3,766 -638 290.68%
NP 13,041 8,984 2,320 15,786 13,099 9,985 1,648 296.60%
-
NP to SH 12,511 8,667 2,032 15,331 13,099 9,985 1,648 285.79%
-
Tax Rate 27.46% 26.83% 28.40% 26.27% 27.43% 27.39% 27.91% -
Total Cost 64,261 45,902 18,710 72,168 54,205 38,451 14,675 167.41%
-
Net Worth 135,757 135,376 106,679 52,080 102,911 100,358 95,076 26.77%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 2,661 1,327 - 6,351 - 3,811 3,803 -21.16%
Div Payout % 21.28% 15.31% - 41.43% - 38.17% 230.77% -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 135,757 135,376 106,679 52,080 102,911 100,358 95,076 26.77%
NOSH 266,191 132,722 126,999 127,025 127,051 127,035 126,769 63.90%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 16.87% 16.37% 11.03% 17.95% 19.46% 20.61% 10.10% -
ROE 9.22% 6.40% 1.90% 29.44% 12.73% 9.95% 1.73% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 29.04 41.35 16.56 69.24 52.97 38.13 12.88 71.85%
EPS 4.70 6.67 1.60 6.04 10.31 7.86 1.30 135.37%
DPS 1.00 1.00 0.00 5.00 0.00 3.00 3.00 -51.89%
NAPS 0.51 1.02 0.84 0.41 0.81 0.79 0.75 -22.65%
Adjusted Per Share Value based on latest NOSH - 126,875
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 17.72 12.58 4.82 20.17 15.43 11.11 3.74 181.82%
EPS 2.87 1.99 0.47 3.52 3.00 2.29 0.38 284.47%
DPS 0.61 0.30 0.00 1.46 0.00 0.87 0.87 -21.05%
NAPS 0.3113 0.3104 0.2446 0.1194 0.236 0.2301 0.218 26.78%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.26 2.50 2.51 2.25 2.22 1.51 1.56 -
P/RPS 4.34 6.05 15.16 3.25 4.19 3.96 12.12 -49.54%
P/EPS 26.81 38.28 156.87 18.64 21.53 19.21 120.00 -63.14%
EY 3.73 2.61 0.64 5.36 4.64 5.21 0.83 172.07%
DY 0.79 0.40 0.00 2.22 0.00 1.99 1.92 -44.64%
P/NAPS 2.47 2.45 2.99 5.49 2.74 1.91 2.08 12.12%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 26/07/16 26/04/16 27/01/16 29/10/15 28/07/15 27/04/15 27/01/15 -
Price 1.19 1.20 2.60 2.53 2.67 2.31 1.43 -
P/RPS 4.10 2.90 15.70 3.65 5.04 6.06 11.11 -48.51%
P/EPS 25.32 18.38 162.50 20.96 25.90 29.39 110.00 -62.40%
EY 3.95 5.44 0.62 4.77 3.86 3.40 0.91 165.85%
DY 0.84 0.83 0.00 1.98 0.00 1.30 2.10 -45.68%
P/NAPS 2.33 1.18 3.10 6.17 3.30 2.92 1.91 14.15%

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