[SASBADI] QoQ Quarter Result on 31-May-2015 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- -62.65%
YoY- 3.66%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 33,856 21,030 20,650 18,868 32,113 16,323 17,549 55.03%
PBT 9,038 3,240 3,360 4,299 11,465 2,286 1,892 183.91%
Tax -2,374 -920 -673 -1,185 -3,128 -638 -676 131.21%
NP 6,664 2,320 2,687 3,114 8,337 1,648 1,216 211.16%
-
NP to SH 6,635 2,032 2,232 3,114 8,337 1,648 1,216 210.25%
-
Tax Rate 26.27% 28.40% 20.03% 27.56% 27.28% 27.91% 35.73% -
Total Cost 27,192 18,710 17,963 15,754 23,776 14,675 16,333 40.51%
-
Net Worth 135,376 106,679 52,018 102,952 100,399 95,076 85,699 35.67%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 1,327 - 2,537 - - 3,803 - -
Div Payout % 20.00% - 113.69% - - 230.77% - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 135,376 106,679 52,018 102,952 100,399 95,076 85,699 35.67%
NOSH 132,722 126,999 126,875 127,102 127,088 126,769 115,809 9.52%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 19.68% 11.03% 13.01% 16.50% 25.96% 10.10% 6.93% -
ROE 4.90% 1.90% 4.29% 3.02% 8.30% 1.73% 1.42% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 25.51 16.56 16.28 14.84 25.27 12.88 15.15 41.58%
EPS 5.00 1.60 0.88 2.45 6.56 1.30 1.05 183.31%
DPS 1.00 0.00 2.00 0.00 0.00 3.00 0.00 -
NAPS 1.02 0.84 0.41 0.81 0.79 0.75 0.74 23.87%
Adjusted Per Share Value based on latest NOSH - 127,102
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 7.76 4.82 4.73 4.33 7.36 3.74 4.02 55.09%
EPS 1.52 0.47 0.51 0.71 1.91 0.38 0.28 209.19%
DPS 0.30 0.00 0.58 0.00 0.00 0.87 0.00 -
NAPS 0.3104 0.2446 0.1193 0.2361 0.2302 0.218 0.1965 35.67%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 2.50 2.51 2.25 2.22 1.51 1.56 1.36 -
P/RPS 9.80 15.16 13.82 14.95 5.98 12.12 8.97 6.08%
P/EPS 50.01 156.87 127.90 90.61 23.02 120.00 129.52 -47.00%
EY 2.00 0.64 0.78 1.10 4.34 0.83 0.77 89.06%
DY 0.40 0.00 0.89 0.00 0.00 1.92 0.00 -
P/NAPS 2.45 2.99 5.49 2.74 1.91 2.08 1.84 21.05%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/04/16 27/01/16 29/10/15 28/07/15 27/04/15 27/01/15 30/10/14 -
Price 1.20 2.60 2.53 2.67 2.31 1.43 1.70 -
P/RPS 4.70 15.70 15.54 17.99 9.14 11.11 11.22 -44.04%
P/EPS 24.00 162.50 143.81 108.98 35.21 110.00 161.90 -72.02%
EY 4.17 0.62 0.70 0.92 2.84 0.91 0.62 256.72%
DY 0.83 0.00 0.79 0.00 0.00 2.10 0.00 -
P/NAPS 1.18 3.10 6.17 3.30 2.92 1.91 2.30 -35.93%

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