[SASBADI] QoQ TTM Result on 30-Nov-2017 [#1]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
18-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- 1.38%
YoY- -57.11%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
TTM Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 87,841 88,051 90,643 91,323 93,056 95,970 96,188 -5.85%
PBT 4,124 8,479 11,002 11,379 11,452 21,211 23,414 -68.47%
Tax -2,121 -3,142 -3,574 -3,692 -3,462 -4,416 -5,361 -46.01%
NP 2,003 5,337 7,428 7,687 7,990 16,795 18,053 -76.81%
-
NP to SH 2,003 5,675 7,713 8,149 8,038 16,607 17,734 -76.54%
-
Tax Rate 51.43% 37.06% 32.49% 32.45% 30.23% 20.82% 22.90% -
Total Cost 85,838 82,714 83,215 83,636 85,066 79,175 78,135 6.45%
-
Net Worth 155,066 163,448 163,448 150,875 146,684 153,669 0 -
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - - - 2,796 2,796 6,288 5,366 -
Div Payout % - - - 34.32% 34.79% 37.87% 30.26% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 155,066 163,448 163,448 150,875 146,684 153,669 0 -
NOSH 419,099 419,099 419,099 419,099 419,099 279,399 279,635 30.86%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 2.28% 6.06% 8.19% 8.42% 8.59% 17.50% 18.77% -
ROE 1.29% 3.47% 4.72% 5.40% 5.48% 10.81% 0.00% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 20.96 21.01 21.63 21.79 22.20 34.35 34.40 -28.06%
EPS 0.48 1.35 1.84 1.94 1.92 5.94 6.34 -82.01%
DPS 0.00 0.00 0.00 0.67 0.67 2.25 1.92 -
NAPS 0.37 0.39 0.39 0.36 0.35 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 419,099
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 20.14 20.19 20.78 20.94 21.34 22.00 22.05 -5.84%
EPS 0.46 1.30 1.77 1.87 1.84 3.81 4.07 -76.53%
DPS 0.00 0.00 0.00 0.64 0.64 1.44 1.23 -
NAPS 0.3555 0.3748 0.3748 0.3459 0.3363 0.3523 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.31 0.36 0.485 0.68 0.805 1.38 1.57 -
P/RPS 1.48 1.71 2.24 3.12 3.63 4.02 4.56 -52.67%
P/EPS 64.86 26.59 26.35 34.97 41.97 23.22 24.76 89.69%
EY 1.54 3.76 3.79 2.86 2.38 4.31 4.04 -47.33%
DY 0.00 0.00 0.00 0.98 0.83 1.63 1.22 -
P/NAPS 0.84 0.92 1.24 1.89 2.30 2.51 0.00 -
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 31/10/18 26/07/18 17/04/18 18/01/18 31/10/17 26/07/17 25/04/17 -
Price 0.225 0.37 0.39 0.58 0.84 1.39 1.55 -
P/RPS 1.07 1.76 1.80 2.66 3.78 4.05 4.51 -61.57%
P/EPS 47.08 27.32 21.19 29.83 43.80 23.39 24.44 54.63%
EY 2.12 3.66 4.72 3.35 2.28 4.28 4.09 -35.39%
DY 0.00 0.00 0.00 1.15 0.79 1.62 1.24 -
P/NAPS 0.61 0.95 1.00 1.61 2.40 2.53 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