[SASBADI] QoQ Cumulative Quarter Result on 31-May-2018 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 5.6%
YoY- -19.26%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 54,835 30,508 87,841 75,066 55,971 29,478 93,056 -29.78%
PBT 11,552 6,633 4,124 14,021 13,012 6,306 11,452 0.58%
Tax -3,541 -2,251 -2,121 -4,115 -3,631 -1,858 -3,462 1.51%
NP 8,011 4,382 2,003 9,906 9,381 4,448 7,990 0.17%
-
NP to SH 8,011 4,382 2,003 9,906 9,381 4,448 8,038 -0.22%
-
Tax Rate 30.65% 33.94% 51.43% 29.35% 27.91% 29.46% 30.23% -
Total Cost 46,824 26,126 85,838 65,160 46,590 25,030 85,066 -32.90%
-
Net Worth 159,257 155,066 155,066 163,448 163,448 150,875 146,684 5.65%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - 4,190 -
Div Payout % - - - - - - 52.14% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 159,257 155,066 155,066 163,448 163,448 150,875 146,684 5.65%
NOSH 419,099 419,099 419,099 419,099 419,099 419,099 419,099 0.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 14.61% 14.36% 2.28% 13.20% 16.76% 15.09% 8.59% -
ROE 5.03% 2.83% 1.29% 6.06% 5.74% 2.95% 5.48% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 13.08 7.28 20.96 17.91 13.36 7.03 22.20 -29.78%
EPS 1.91 1.05 0.48 2.36 2.24 1.06 1.92 -0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.38 0.37 0.37 0.39 0.39 0.36 0.35 5.65%
Adjusted Per Share Value based on latest NOSH - 419,099
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 12.57 7.00 20.14 17.21 12.83 6.76 21.34 -29.79%
EPS 1.84 1.00 0.46 2.27 2.15 1.02 1.84 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.3652 0.3555 0.3555 0.3748 0.3748 0.3459 0.3363 5.66%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.225 0.24 0.31 0.36 0.485 0.68 0.805 -
P/RPS 1.72 3.30 1.48 2.01 3.63 9.67 3.63 -39.30%
P/EPS 11.77 22.95 64.86 15.23 21.67 64.07 41.97 -57.25%
EY 8.50 4.36 1.54 6.57 4.62 1.56 2.38 134.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
P/NAPS 0.59 0.65 0.84 0.92 1.24 1.89 2.30 -59.72%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 29/04/19 22/01/19 31/10/18 26/07/18 17/04/18 18/01/18 31/10/17 -
Price 0.22 0.215 0.225 0.37 0.39 0.58 0.84 -
P/RPS 1.68 2.95 1.07 2.07 2.92 8.25 3.78 -41.84%
P/EPS 11.51 20.56 47.08 15.65 17.42 54.65 43.80 -59.07%
EY 8.69 4.86 2.12 6.39 5.74 1.83 2.28 144.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 0.58 0.58 0.61 0.95 1.00 1.61 2.40 -61.30%

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