[SASBADI] QoQ 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- -28.32%
YoY- 83.55%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Quarter Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 22,416 33,856 21,030 20,650 18,868 32,113 16,323 23.52%
PBT 5,699 9,038 3,240 3,360 4,299 11,465 2,286 83.75%
Tax -1,642 -2,374 -920 -673 -1,185 -3,128 -638 87.69%
NP 4,057 6,664 2,320 2,687 3,114 8,337 1,648 82.21%
-
NP to SH 3,844 6,635 2,032 2,232 3,114 8,337 1,648 75.78%
-
Tax Rate 28.81% 26.27% 28.40% 20.03% 27.56% 27.28% 27.91% -
Total Cost 18,359 27,192 18,710 17,963 15,754 23,776 14,675 16.08%
-
Net Worth 142,060 135,376 106,679 52,018 102,952 100,399 95,076 30.66%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - 1,327 - 2,537 - - 3,803 -
Div Payout % - 20.00% - 113.69% - - 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 142,060 135,376 106,679 52,018 102,952 100,399 95,076 30.66%
NOSH 278,550 132,722 126,999 126,875 127,102 127,088 126,769 68.93%
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 18.10% 19.68% 11.03% 13.01% 16.50% 25.96% 10.10% -
ROE 2.71% 4.90% 1.90% 4.29% 3.02% 8.30% 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 8.05 25.51 16.56 16.28 14.84 25.27 12.88 -26.87%
EPS 1.38 5.00 1.60 0.88 2.45 6.56 1.30 4.05%
DPS 0.00 1.00 0.00 2.00 0.00 0.00 3.00 -
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 5.14 7.76 4.82 4.73 4.33 7.36 3.74 23.58%
EPS 0.88 1.52 0.47 0.51 0.71 1.91 0.38 74.94%
DPS 0.00 0.30 0.00 0.58 0.00 0.00 0.87 -
NAPS 0.3257 0.3104 0.2446 0.1193 0.2361 0.2302 0.218 30.65%
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 15.66 9.80 15.16 13.82 14.95 5.98 12.12 18.61%
P/EPS 91.30 50.01 156.87 127.90 90.61 23.02 120.00 -16.64%
EY 1.10 2.00 0.64 0.78 1.10 4.34 0.83 20.63%
DY 0.00 0.40 0.00 0.89 0.00 0.00 1.92 -
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 14.79 4.70 15.70 15.54 17.99 9.14 11.11 20.99%
P/EPS 86.23 24.00 162.50 143.81 108.98 35.21 110.00 -14.96%
EY 1.16 4.17 0.62 0.70 0.92 2.84 0.91 17.54%
DY 0.00 0.83 0.00 0.79 0.00 0.00 2.10 -
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