[SASBADI] QoQ Cumulative Quarter Result on 31-Aug-2016 [#4]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
31-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-Aug-2016 [#4]
Profit Trend
QoQ- 33.44%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 80,071 58,384 31,211 92,690 77,302 54,886 21,030 143.63%
PBT 16,994 13,462 6,379 22,230 17,977 12,278 3,240 201.57%
Tax -4,435 -3,519 -1,628 -5,136 -4,936 -3,294 -920 185.09%
NP 12,559 9,943 4,751 17,094 13,041 8,984 2,320 207.98%
-
NP to SH 12,269 9,706 4,337 16,695 12,511 8,667 2,032 231.21%
-
Tax Rate 26.10% 26.14% 25.52% 23.10% 27.46% 26.83% 28.40% -
Total Cost 67,512 48,441 26,460 75,596 64,261 45,902 18,710 135.07%
-
Net Worth 153,669 153,841 151,095 97,789 135,757 135,376 106,679 27.51%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div 2,793 2,797 - 6,286 2,661 1,327 - -
Div Payout % 22.77% 28.82% - 37.65% 21.28% 15.31% - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 153,669 153,841 151,095 97,789 135,757 135,376 106,679 27.51%
NOSH 279,399 279,711 279,806 279,400 266,191 132,722 126,999 69.07%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 15.68% 17.03% 15.22% 18.44% 16.87% 16.37% 11.03% -
ROE 7.98% 6.31% 2.87% 17.07% 9.22% 6.40% 1.90% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 28.66 20.87 11.15 33.17 29.04 41.35 16.56 44.10%
EPS 4.39 3.47 1.55 4.13 4.70 6.67 1.60 95.86%
DPS 1.00 1.00 0.00 2.25 1.00 1.00 0.00 -
NAPS 0.55 0.55 0.54 0.35 0.51 1.02 0.84 -24.57%
Adjusted Per Share Value based on latest NOSH - 279,400
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 18.36 13.39 7.16 21.25 17.72 12.58 4.82 143.70%
EPS 2.81 2.23 0.99 3.83 2.87 1.99 0.47 229.05%
DPS 0.64 0.64 0.00 1.44 0.61 0.30 0.00 -
NAPS 0.3523 0.3527 0.3464 0.2242 0.3113 0.3104 0.2446 27.50%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 1.38 1.57 1.39 1.03 1.26 2.50 2.51 -
P/RPS 4.82 7.52 12.46 3.10 4.34 6.05 15.16 -53.38%
P/EPS 31.43 45.24 89.68 17.24 26.81 38.28 156.87 -65.72%
EY 3.18 2.21 1.12 5.80 3.73 2.61 0.64 190.89%
DY 0.72 0.64 0.00 2.18 0.79 0.40 0.00 -
P/NAPS 2.51 2.85 2.57 2.94 2.47 2.45 2.99 -11.00%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 26/07/17 25/04/17 24/01/17 31/10/16 26/07/16 26/04/16 27/01/16 -
Price 1.39 1.55 1.56 1.42 1.19 1.20 2.60 -
P/RPS 4.85 7.43 13.99 4.28 4.10 2.90 15.70 -54.26%
P/EPS 31.65 44.67 100.65 23.76 25.32 18.38 162.50 -66.36%
EY 3.16 2.24 0.99 4.21 3.95 5.44 0.62 195.86%
DY 0.72 0.65 0.00 1.58 0.84 0.83 0.00 -
P/NAPS 2.53 2.82 2.89 4.06 2.33 1.18 3.10 -12.65%

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