[SAUDEE] YoY Annualized Quarter Result on 30-Nov-2016 [#2]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
19-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ--%
YoY- 113.86%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 80,326 116,112 0 128,564 153,700 161,684 157,648 -12.22%
PBT 2,316 2,524 0 1,184 -5,548 -1,664 1,842 4.52%
Tax -844 -754 0 -558 1,032 -64 -768 1.84%
NP 1,472 1,770 0 626 -4,516 -1,728 1,074 6.28%
-
NP to SH 1,472 1,770 0 626 -4,516 -1,728 1,074 6.28%
-
Tax Rate 36.44% 29.87% - 47.13% - - 41.69% -
Total Cost 78,854 114,342 0 127,938 158,216 163,412 156,574 -12.41%
-
Net Worth 62,105 64,666 0 56,399 47,678 48,600 49,224 4.59%
Dividend
31/01/19 31/01/18 31/01/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 62,105 64,666 0 56,399 47,678 48,600 49,224 4.59%
NOSH 132,405 132,000 120,000 120,000 89,960 90,000 89,499 7.86%
Ratio Analysis
31/01/19 31/01/18 31/01/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 1.83% 1.52% 0.00% 0.49% -2.94% -1.07% 0.68% -
ROE 2.37% 2.74% 0.00% 1.11% -9.47% -3.56% 2.18% -
Per Share
31/01/19 31/01/18 31/01/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 60.79 87.98 0.00 107.14 170.85 179.65 176.14 -18.58%
EPS 1.12 1.34 0.00 0.52 -5.02 -1.92 1.20 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.00 0.47 0.53 0.54 0.55 -2.99%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/19 31/01/18 31/01/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 5.14 7.43 0.00 8.23 9.84 10.35 10.09 -12.22%
EPS 0.09 0.11 0.00 0.04 -0.29 -0.11 0.07 4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0414 0.00 0.0361 0.0305 0.0311 0.0315 4.62%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 31/01/19 30/01/18 31/01/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.29 0.48 0.295 0.29 0.50 0.45 0.23 -
P/RPS 0.48 0.55 0.00 0.27 0.29 0.25 0.13 28.72%
P/EPS 26.03 35.79 0.00 55.59 -9.96 -23.44 19.17 6.09%
EY 3.84 2.79 0.00 1.80 -10.04 -4.27 5.22 -5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.98 0.00 0.62 0.94 0.83 0.42 7.82%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 25/03/19 28/03/18 - 19/01/17 29/01/16 30/01/15 24/01/14 -
Price 0.32 0.45 0.00 0.32 0.495 0.465 0.245 -
P/RPS 0.53 0.51 0.00 0.30 0.29 0.26 0.14 29.35%
P/EPS 28.73 33.55 0.00 61.34 -9.86 -24.22 20.42 6.82%
EY 3.48 2.98 0.00 1.63 -10.14 -4.13 4.90 -6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.92 0.00 0.68 0.93 0.86 0.45 8.30%

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