[SASBADI] YoY Annualized Quarter Result on 28-Feb-2018 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
17-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- 5.45%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 77,342 101,412 109,670 111,942 116,768 109,772 96,872 -3.67%
PBT 11,624 17,844 23,104 26,024 26,924 24,556 27,502 -13.35%
Tax -4,104 -5,798 -7,082 -7,262 -7,038 -6,588 -7,532 -9.61%
NP 7,520 12,046 16,022 18,762 19,886 17,968 19,970 -15.00%
-
NP to SH 7,520 12,046 16,022 18,762 19,412 17,334 19,970 -15.00%
-
Tax Rate 35.31% 32.49% 30.65% 27.91% 26.14% 26.83% 27.39% -
Total Cost 69,822 89,366 93,648 93,180 96,882 91,804 76,902 -1.59%
-
Net Worth 150,875 163,448 159,257 163,448 153,841 135,376 100,358 7.02%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div - - - - 5,594 2,654 7,622 -
Div Payout % - - - - 28.82% 15.31% 38.17% -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 150,875 163,448 159,257 163,448 153,841 135,376 100,358 7.02%
NOSH 419,099 419,099 419,099 419,099 279,711 132,722 127,035 21.98%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 9.72% 11.88% 14.61% 16.76% 17.03% 16.37% 20.61% -
ROE 4.98% 7.37% 10.06% 11.48% 12.62% 12.80% 19.90% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 18.45 24.20 26.17 26.71 41.75 82.71 76.26 -21.04%
EPS 1.80 2.88 3.82 4.48 6.94 13.34 15.72 -30.29%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 6.00 -
NAPS 0.36 0.39 0.38 0.39 0.55 1.02 0.79 -12.26%
Adjusted Per Share Value based on latest NOSH - 419,099
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 17.73 23.25 25.15 25.67 26.77 25.17 22.21 -3.68%
EPS 1.72 2.76 3.67 4.30 4.45 3.97 4.58 -15.04%
DPS 0.00 0.00 0.00 0.00 1.28 0.61 1.75 -
NAPS 0.3459 0.3748 0.3652 0.3748 0.3527 0.3104 0.2301 7.02%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.135 0.155 0.225 0.485 1.57 2.50 1.51 -
P/RPS 0.73 0.64 0.86 1.82 3.76 3.02 1.98 -15.30%
P/EPS 7.52 5.39 5.89 10.83 22.62 19.14 9.61 -4.00%
EY 13.29 18.54 16.99 9.23 4.42 5.22 10.41 4.15%
DY 0.00 0.00 0.00 0.00 1.27 0.80 3.97 -
P/NAPS 0.38 0.40 0.59 1.24 2.85 2.45 1.91 -23.57%
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 22/04/21 19/05/20 29/04/19 17/04/18 25/04/17 26/04/16 27/04/15 -
Price 0.23 0.125 0.22 0.39 1.55 1.20 2.31 -
P/RPS 1.25 0.52 0.84 1.46 3.71 1.45 3.03 -13.70%
P/EPS 12.82 4.35 5.75 8.71 22.33 9.19 14.69 -2.24%
EY 7.80 22.99 17.38 11.48 4.48 10.88 6.81 2.28%
DY 0.00 0.00 0.00 0.00 1.29 1.67 2.60 -
P/NAPS 0.64 0.32 0.58 1.00 2.82 1.18 2.92 -22.33%

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