[SASBADI] YoY Annualized Quarter Result on 29-Feb-2020 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
29-Feb-2020 [#2]
Profit Trend
QoQ- -25.11%
YoY- -24.82%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Revenue 100,332 65,900 77,342 101,412 109,670 111,942 116,768 -2.49%
PBT 20,278 4,628 11,624 17,844 23,104 26,024 26,924 -4.61%
Tax -6,188 -2,502 -4,104 -5,798 -7,082 -7,262 -7,038 -2.12%
NP 14,090 2,126 7,520 12,046 16,022 18,762 19,886 -5.57%
-
NP to SH 14,090 2,126 7,520 12,046 16,022 18,762 19,412 -5.19%
-
Tax Rate 30.52% 54.06% 35.31% 32.49% 30.65% 27.91% 26.14% -
Total Cost 86,242 63,774 69,822 89,366 93,648 93,180 96,882 -1.91%
-
Net Worth 152,928 140,063 150,875 163,448 159,257 163,448 153,841 -0.09%
Dividend
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Div 4,248 - - - - - 5,594 -4.48%
Div Payout % 30.15% - - - - - 28.82% -
Equity
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Net Worth 152,928 140,063 150,875 163,448 159,257 163,448 153,841 -0.09%
NOSH 425,134 424,434 419,099 419,099 419,099 419,099 279,711 7.22%
Ratio Analysis
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
NP Margin 14.04% 3.23% 9.72% 11.88% 14.61% 16.76% 17.03% -
ROE 9.21% 1.52% 4.98% 7.37% 10.06% 11.48% 12.62% -
Per Share
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 23.62 15.53 18.45 24.20 26.17 26.71 41.75 -9.05%
EPS 3.32 0.50 1.80 2.88 3.82 4.48 6.94 -11.55%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 2.00 -10.90%
NAPS 0.36 0.33 0.36 0.39 0.38 0.39 0.55 -6.81%
Adjusted Per Share Value based on latest NOSH - 419,099
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 23.00 15.11 17.73 23.25 25.15 25.67 26.77 -2.49%
EPS 3.23 0.49 1.72 2.76 3.67 4.30 4.45 -5.19%
DPS 0.97 0.00 0.00 0.00 0.00 0.00 1.28 -4.51%
NAPS 0.3506 0.3211 0.3459 0.3748 0.3652 0.3748 0.3527 -0.09%
Price Multiplier on Financial Quarter End Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.14 0.12 0.135 0.155 0.225 0.485 1.57 -
P/RPS 0.59 0.77 0.73 0.64 0.86 1.82 3.76 -26.54%
P/EPS 4.22 23.96 7.52 5.39 5.89 10.83 22.62 -24.39%
EY 23.69 4.17 13.29 18.54 16.99 9.23 4.42 32.27%
DY 7.14 0.00 0.00 0.00 0.00 0.00 1.27 33.32%
P/NAPS 0.39 0.36 0.38 0.40 0.59 1.24 2.85 -28.20%
Price Multiplier on Announcement Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 18/04/23 21/04/22 22/04/21 19/05/20 29/04/19 17/04/18 25/04/17 -
Price 0.195 0.125 0.23 0.125 0.22 0.39 1.55 -
P/RPS 0.83 0.81 1.25 0.52 0.84 1.46 3.71 -22.07%
P/EPS 5.88 24.96 12.82 4.35 5.75 8.71 22.33 -19.93%
EY 17.01 4.01 7.80 22.99 17.38 11.48 4.48 24.88%
DY 5.13 0.00 0.00 0.00 0.00 0.00 1.29 25.85%
P/NAPS 0.54 0.38 0.64 0.32 0.58 1.00 2.82 -24.07%

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