[SASBADI] QoQ TTM Result on 31-Aug-2022 [#4]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-Aug-2022 [#4]
Profit Trend
QoQ- 107.95%
YoY- 108.98%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
TTM Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 96,380 86,350 78,211 69,134 61,460 57,406 58,053 40.25%
PBT 13,694 9,798 6,457 1,973 -13,105 -14,066 -13,453 -
Tax -4,289 -2,976 -2,039 -1,133 2,536 2,019 1,689 -
NP 9,405 6,822 4,418 840 -10,569 -12,047 -11,764 -
-
NP to SH 9,405 6,822 4,418 840 -10,569 -12,047 -11,764 -
-
Tax Rate 31.32% 30.37% 31.58% 57.43% - - - -
Total Cost 86,975 79,528 73,793 68,294 72,029 69,453 69,817 15.79%
-
Net Worth 154,567 152,928 138,600 140,113 140,080 140,063 135,792 9.02%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 2,124 2,124 - - - - - -
Div Payout % 22.58% 31.13% - - - - - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 154,567 152,928 138,600 140,113 140,080 140,063 135,792 9.02%
NOSH 431,174 425,134 424,602 424,584 424,534 424,434 424,384 1.06%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 9.76% 7.90% 5.65% 1.22% -17.20% -20.99% -20.26% -
ROE 6.08% 4.46% 3.19% 0.60% -7.54% -8.60% -8.66% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 22.45 20.33 18.62 16.28 14.48 13.53 13.68 39.17%
EPS 2.19 1.61 1.05 0.20 -2.49 -2.84 -2.77 -
DPS 0.49 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.33 0.33 0.33 0.33 0.32 8.17%
Adjusted Per Share Value based on latest NOSH - 424,584
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 22.10 19.80 17.93 15.85 14.09 13.16 13.31 40.26%
EPS 2.16 1.56 1.01 0.19 -2.42 -2.76 -2.70 -
DPS 0.49 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3544 0.3506 0.3178 0.3213 0.3212 0.3211 0.3114 9.01%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.18 0.14 0.11 0.105 0.13 0.12 0.14 -
P/RPS 0.80 0.69 0.59 0.64 0.90 0.89 1.02 -14.96%
P/EPS 8.22 8.72 10.46 53.07 -5.22 -4.23 -5.05 -
EY 12.17 11.47 9.56 1.88 -19.15 -23.65 -19.80 -
DY 2.75 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 0.33 0.32 0.39 0.36 0.44 8.90%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 26/07/23 18/04/23 17/01/23 26/10/22 26/07/22 21/04/22 25/01/22 -
Price 0.21 0.195 0.115 0.11 0.11 0.125 0.13 -
P/RPS 0.94 0.96 0.62 0.68 0.76 0.92 0.95 -0.70%
P/EPS 9.59 12.14 10.93 55.60 -4.42 -4.40 -4.69 -
EY 10.43 8.24 9.15 1.80 -22.63 -22.71 -21.32 -
DY 2.36 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.35 0.33 0.33 0.38 0.41 26.04%

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