[SASBADI] QoQ Cumulative Quarter Result on 31-May-2016 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 44.35%
YoY- -4.49%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 58,384 31,211 92,690 77,302 54,886 21,030 87,954 -23.92%
PBT 13,462 6,379 22,230 17,977 12,278 3,240 21,410 -26.62%
Tax -3,519 -1,628 -5,136 -4,936 -3,294 -920 -5,624 -26.86%
NP 9,943 4,751 17,094 13,041 8,984 2,320 15,786 -26.54%
-
NP to SH 9,706 4,337 16,695 12,511 8,667 2,032 15,331 -26.29%
-
Tax Rate 26.14% 25.52% 23.10% 27.46% 26.83% 28.40% 26.27% -
Total Cost 48,441 26,460 75,596 64,261 45,902 18,710 72,168 -23.35%
-
Net Worth 153,841 151,095 97,789 135,757 135,376 106,679 52,080 106.00%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 2,797 - 6,286 2,661 1,327 - 6,351 -42.14%
Div Payout % 28.82% - 37.65% 21.28% 15.31% - 41.43% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 153,841 151,095 97,789 135,757 135,376 106,679 52,080 106.00%
NOSH 279,711 279,806 279,400 266,191 132,722 126,999 127,025 69.33%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 17.03% 15.22% 18.44% 16.87% 16.37% 11.03% 17.95% -
ROE 6.31% 2.87% 17.07% 9.22% 6.40% 1.90% 29.44% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 20.87 11.15 33.17 29.04 41.35 16.56 69.24 -55.07%
EPS 3.47 1.55 4.13 4.70 6.67 1.60 6.04 -30.91%
DPS 1.00 0.00 2.25 1.00 1.00 0.00 5.00 -65.83%
NAPS 0.55 0.54 0.35 0.51 1.02 0.84 0.41 21.65%
Adjusted Per Share Value based on latest NOSH - 278,550
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 13.39 7.16 21.25 17.72 12.58 4.82 20.17 -23.91%
EPS 2.23 0.99 3.83 2.87 1.99 0.47 3.52 -26.25%
DPS 0.64 0.00 1.44 0.61 0.30 0.00 1.46 -42.32%
NAPS 0.3527 0.3464 0.2242 0.3113 0.3104 0.2446 0.1194 106.00%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 1.57 1.39 1.03 1.26 2.50 2.51 2.25 -
P/RPS 7.52 12.46 3.10 4.34 6.05 15.16 3.25 75.02%
P/EPS 45.24 89.68 17.24 26.81 38.28 156.87 18.64 80.69%
EY 2.21 1.12 5.80 3.73 2.61 0.64 5.36 -44.63%
DY 0.64 0.00 2.18 0.79 0.40 0.00 2.22 -56.39%
P/NAPS 2.85 2.57 2.94 2.47 2.45 2.99 5.49 -35.43%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 25/04/17 24/01/17 31/10/16 26/07/16 26/04/16 27/01/16 29/10/15 -
Price 1.55 1.56 1.42 1.19 1.20 2.60 2.53 -
P/RPS 7.43 13.99 4.28 4.10 2.90 15.70 3.65 60.68%
P/EPS 44.67 100.65 23.76 25.32 18.38 162.50 20.96 65.68%
EY 2.24 0.99 4.21 3.95 5.44 0.62 4.77 -39.61%
DY 0.65 0.00 1.58 0.84 0.83 0.00 1.98 -52.44%
P/NAPS 2.82 2.89 4.06 2.33 1.18 3.10 6.17 -40.69%

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