[SASBADI] QoQ TTM 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- -6.36%
YoY- 12.64%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 90,643 91,323 93,056 95,970 96,188 102,871 92,690 -1.48%
PBT 11,002 11,379 11,452 21,211 23,414 25,369 22,230 -37.51%
Tax -3,574 -3,692 -3,462 -4,416 -5,361 -5,844 -5,136 -21.52%
NP 7,428 7,687 7,990 16,795 18,053 19,525 17,094 -42.71%
-
NP to SH 7,713 8,149 8,038 16,607 17,734 19,000 16,695 -40.32%
-
Tax Rate 32.49% 32.45% 30.23% 20.82% 22.90% 23.04% 23.10% -
Total Cost 83,215 83,636 85,066 79,175 78,135 83,346 75,596 6.62%
-
Net Worth 163,448 150,875 146,684 153,669 0 0 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 2,796 6,288 5,366 4,819 4,819 -
Div Payout % - 34.32% 34.79% 37.87% 30.26% 25.37% 28.87% -
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 0 0 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 8.19% 8.42% 8.59% 17.50% 18.77% 18.98% 18.44% -
ROE 4.72% 5.40% 5.48% 10.81% 0.00% 0.00% 17.07% -
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 21.63 21.79 22.20 34.35 34.40 36.77 33.17 -24.86%
EPS 1.84 1.94 1.92 5.94 6.34 6.79 5.98 -54.52%
DPS 0.00 0.67 0.67 2.25 1.92 1.72 1.73 -
NAPS 0.39 0.36 0.35 0.55 0.00 0.00 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 20.78 20.94 21.34 22.00 22.05 23.59 21.25 -1.48%
EPS 1.77 1.87 1.84 3.81 4.07 4.36 3.83 -40.30%
DPS 0.00 0.64 0.64 1.44 1.23 1.11 1.11 -
NAPS 0.3748 0.3459 0.3363 0.3523 0.00 0.00 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 2.24 3.12 3.63 4.02 4.56 3.78 3.10 -19.52%
P/EPS 26.35 34.97 41.97 23.22 24.76 20.47 17.24 32.79%
EY 3.79 2.86 2.38 4.31 4.04 4.89 5.80 -24.75%
DY 0.00 0.98 0.83 1.63 1.22 1.24 1.67 -
P/NAPS 1.24 1.89 2.30 2.51 0.00 0.00 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 1.80 2.66 3.78 4.05 4.51 4.24 4.28 -43.95%
P/EPS 21.19 29.83 43.80 23.39 24.44 22.97 23.76 -7.36%
EY 4.72 3.35 2.28 4.28 4.09 4.35 4.21 7.94%
DY 0.00 1.15 0.79 1.62 1.24 1.10 1.21 -
P/NAPS 1.00 1.61 2.40 2.53 0.00 0.00 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