[SASBADI] QoQ Quarter Result on 31-May-2017 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- -52.26%
YoY- -33.32%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 26,493 29,478 12,985 21,687 27,173 31,211 15,388 43.79%
PBT 6,706 6,306 -5,542 3,532 7,083 6,379 4,253 35.58%
Tax -1,773 -1,858 973 -916 -1,891 -1,628 -200 330.05%
NP 4,933 4,448 -4,569 2,616 5,192 4,751 4,053 14.03%
-
NP to SH 4,933 4,448 -4,231 2,563 5,369 4,337 4,184 11.63%
-
Tax Rate 26.44% 29.46% - 25.93% 26.70% 25.52% 4.70% -
Total Cost 21,560 25,030 17,554 19,071 21,981 26,460 11,335 53.69%
-
Net Worth 163,448 150,875 146,684 153,669 153,799 151,095 97,789 40.97%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - - 2,796 - 3,492 -
Div Payout % - - - - 52.08% - 83.47% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 163,448 150,875 146,684 153,669 153,799 151,095 97,789 40.97%
NOSH 419,099 419,099 419,099 279,399 279,635 279,806 279,400 31.13%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 18.62% 15.09% -35.19% 12.06% 19.11% 15.22% 26.34% -
ROE 3.02% 2.95% -2.88% 1.67% 3.49% 2.87% 4.28% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 6.32 7.03 3.10 7.76 9.72 11.15 5.51 9.60%
EPS 1.18 1.06 -1.01 0.92 1.92 1.55 1.00 11.69%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.25 -
NAPS 0.39 0.36 0.35 0.55 0.55 0.54 0.35 7.50%
Adjusted Per Share Value based on latest NOSH - 279,399
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 6.07 6.76 2.98 4.97 6.23 7.16 3.53 43.67%
EPS 1.13 1.02 -0.97 0.59 1.23 0.99 0.96 11.51%
DPS 0.00 0.00 0.00 0.00 0.64 0.00 0.80 -
NAPS 0.3748 0.3459 0.3363 0.3523 0.3526 0.3464 0.2242 40.98%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.485 0.68 0.805 1.38 1.57 1.39 1.03 -
P/RPS 7.67 9.67 25.98 17.78 16.16 12.46 18.70 -44.88%
P/EPS 41.20 64.07 -79.74 150.44 81.77 89.68 68.78 -29.00%
EY 2.43 1.56 -1.25 0.66 1.22 1.12 1.45 41.22%
DY 0.00 0.00 0.00 0.00 0.64 0.00 1.21 -
P/NAPS 1.24 1.89 2.30 2.51 2.85 2.57 2.94 -43.84%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 17/04/18 18/01/18 31/10/17 26/07/17 25/04/17 24/01/17 31/10/16 -
Price 0.39 0.58 0.84 1.39 1.55 1.56 1.42 -
P/RPS 6.17 8.25 27.11 17.91 15.95 13.99 25.78 -61.55%
P/EPS 33.13 54.65 -83.21 151.53 80.73 100.65 94.83 -50.49%
EY 3.02 1.83 -1.20 0.66 1.24 0.99 1.05 102.63%
DY 0.00 0.00 0.00 0.00 0.65 0.00 0.88 -
P/NAPS 1.00 1.61 2.40 2.53 2.82 2.89 4.06 -60.80%

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