[SASBADI] QoQ Quarter Result on 28-Feb-2015 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 405.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 21,030 20,650 18,868 32,113 16,323 17,549 17,941 11.16%
PBT 3,240 3,360 4,299 11,465 2,286 1,892 4,039 -13.65%
Tax -920 -673 -1,185 -3,128 -638 -676 -1,035 -7.54%
NP 2,320 2,687 3,114 8,337 1,648 1,216 3,004 -15.81%
-
NP to SH 2,032 2,232 3,114 8,337 1,648 1,216 3,004 -22.92%
-
Tax Rate 28.40% 20.03% 27.56% 27.28% 27.91% 35.73% 25.63% -
Total Cost 18,710 17,963 15,754 23,776 14,675 16,333 14,937 16.18%
-
Net Worth 106,679 52,018 102,952 100,399 95,076 85,699 66,638 36.80%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - 2,537 - - 3,803 - - -
Div Payout % - 113.69% - - 230.77% - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 106,679 52,018 102,952 100,399 95,076 85,699 66,638 36.80%
NOSH 126,999 126,875 127,102 127,088 126,769 115,809 105,774 12.95%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 11.03% 13.01% 16.50% 25.96% 10.10% 6.93% 16.74% -
ROE 1.90% 4.29% 3.02% 8.30% 1.73% 1.42% 4.51% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 16.56 16.28 14.84 25.27 12.88 15.15 16.96 -1.57%
EPS 1.60 0.88 2.45 6.56 1.30 1.05 2.84 -31.76%
DPS 0.00 2.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.84 0.41 0.81 0.79 0.75 0.74 0.63 21.12%
Adjusted Per Share Value based on latest NOSH - 127,088
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 4.82 4.73 4.33 7.36 3.74 4.02 4.11 11.19%
EPS 0.47 0.51 0.71 1.91 0.38 0.28 0.69 -22.56%
DPS 0.00 0.58 0.00 0.00 0.87 0.00 0.00 -
NAPS 0.2446 0.1193 0.2361 0.2302 0.218 0.1965 0.1528 36.80%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 - -
Price 2.51 2.25 2.22 1.51 1.56 1.36 0.00 -
P/RPS 15.16 13.82 14.95 5.98 12.12 8.97 0.00 -
P/EPS 156.87 127.90 90.61 23.02 120.00 129.52 0.00 -
EY 0.64 0.78 1.10 4.34 0.83 0.77 0.00 -
DY 0.00 0.89 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 2.99 5.49 2.74 1.91 2.08 1.84 0.00 -
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 29/10/15 28/07/15 27/04/15 27/01/15 30/10/14 21/07/14 -
Price 2.60 2.53 2.67 2.31 1.43 1.70 0.00 -
P/RPS 15.70 15.54 17.99 9.14 11.11 11.22 0.00 -
P/EPS 162.50 143.81 108.98 35.21 110.00 161.90 0.00 -
EY 0.62 0.70 0.92 2.84 0.91 0.62 0.00 -
DY 0.00 0.79 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 3.10 6.17 3.30 2.92 1.91 2.30 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