[SASBADI] YoY Annualized Quarter Result on 28-Feb-2014 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 116,768 109,772 96,872 0 -
PBT 26,924 24,556 27,502 0 -
Tax -7,038 -6,588 -7,532 0 -
NP 19,886 17,968 19,970 0 -
-
NP to SH 19,412 17,334 19,970 0 -
-
Tax Rate 26.14% 26.83% 27.39% - -
Total Cost 96,882 91,804 76,902 0 -
-
Net Worth 153,841 135,376 100,358 0 -
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div 5,594 2,654 7,622 - -
Div Payout % 28.82% 15.31% 38.17% - -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 153,841 135,376 100,358 0 -
NOSH 279,711 132,722 127,035 0 -
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 17.03% 16.37% 20.61% 0.00% -
ROE 12.62% 12.80% 19.90% 0.00% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 41.75 82.71 76.26 0.00 -
EPS 6.94 13.34 15.72 0.00 -
DPS 2.00 2.00 6.00 0.00 -
NAPS 0.55 1.02 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 26.77 25.17 22.21 0.00 -
EPS 4.45 3.97 4.58 0.00 -
DPS 1.28 0.61 1.75 0.00 -
NAPS 0.3527 0.3104 0.2301 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/17 29/02/16 27/02/15 - -
Price 1.57 2.50 1.51 0.00 -
P/RPS 3.76 3.02 1.98 0.00 -
P/EPS 22.62 19.14 9.61 0.00 -
EY 4.42 5.22 10.41 0.00 -
DY 1.27 0.80 3.97 0.00 -
P/NAPS 2.85 2.45 1.91 0.00 -
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 25/04/17 26/04/16 27/04/15 - -
Price 1.55 1.20 2.31 0.00 -
P/RPS 3.71 1.45 3.03 0.00 -
P/EPS 22.33 9.19 14.69 0.00 -
EY 4.48 10.88 6.81 0.00 -
DY 1.29 1.67 2.60 0.00 -
P/NAPS 2.82 1.18 2.92 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