[SASBADI] QoQ TTM 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- 142.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 92,661 87,954 84,881 83,954 51,841 35,518 17,941 198.49%
PBT 22,364 21,410 19,960 19,700 8,235 5,949 4,039 212.65%
Tax -5,906 -5,624 -5,643 -5,493 -2,365 -1,727 -1,035 218.98%
NP 16,458 15,786 14,317 14,207 5,870 4,222 3,004 210.45%
-
NP to SH 15,715 15,331 14,317 14,207 5,870 4,222 3,004 201.05%
-
Tax Rate 26.41% 26.27% 28.27% 27.88% 28.72% 29.03% 25.63% -
Total Cost 76,203 72,168 70,564 69,747 45,971 31,296 14,937 196.05%
-
Net Worth 0 52,018 0 100,399 95,076 85,699 66,638 -
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 2,537 - - - - - -
Div Payout % 16.15% 16.55% - - - - - -
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 0 52,018 0 100,399 95,076 85,699 66,638 -
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 17.76% 17.95% 16.87% 16.92% 11.32% 11.89% 16.74% -
ROE 0.00% 29.47% 0.00% 14.15% 6.17% 4.93% 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 72.96 69.32 66.78 66.06 40.89 30.67 16.96 164.27%
EPS 12.37 12.08 11.26 11.18 4.63 3.65 2.84 166.46%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.41 0.00 0.79 0.75 0.74 0.63 -
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 21.25 20.17 19.46 19.25 11.89 8.14 4.11 198.70%
EPS 3.60 3.52 3.28 3.26 1.35 0.97 0.69 200.51%
DPS 0.58 0.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1193 0.00 0.2302 0.218 0.1965 0.1528 -
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 3.44 3.25 3.32 2.29 3.81 4.43 0.00 -
P/EPS 20.28 18.62 19.71 13.51 33.69 37.30 0.00 -
EY 4.93 5.37 5.07 7.40 2.97 2.68 0.00 -
DY 0.80 0.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.49 0.00 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 - - - -
Price 2.60 2.53 2.67 2.31 0.00 0.00 0.00 -
P/RPS 3.56 3.65 4.00 3.50 0.00 0.00 0.00 -
P/EPS 21.01 20.94 23.70 20.66 0.00 0.00 0.00 -
EY 4.76 4.78 4.22 4.84 0.00 0.00 0.00 -
DY 0.77 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.17 0.00 2.92 0.00 0.00 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