[SASBADI] YoY Annualized Quarter Result on 31-Aug-2017 [#4]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- -50.86%
YoY- -51.85%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 62,440 87,801 87,841 93,056 92,690 87,954 79,481 -3.93%
PBT -9,304 7,020 4,124 11,452 22,230 21,410 16,869 -
Tax 352 -3,714 -2,121 -3,462 -5,136 -5,624 -4,618 -
NP -8,952 3,306 2,003 7,990 17,094 15,786 12,251 -
-
NP to SH -8,952 3,306 2,003 8,038 16,695 15,331 12,251 -
-
Tax Rate - 52.91% 51.43% 30.23% 23.10% 26.27% 27.38% -
Total Cost 71,392 84,495 85,838 85,066 75,596 72,168 67,230 1.00%
-
Net Worth 146,684 155,066 155,066 146,684 97,789 52,080 80,086 10.60%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div - - - 4,190 6,286 6,351 - -
Div Payout % - - - 52.14% 37.65% 41.43% - -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 146,684 155,066 155,066 146,684 97,789 52,080 80,086 10.60%
NOSH 419,099 419,099 419,099 419,099 279,400 127,025 108,224 25.28%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin -14.34% 3.77% 2.28% 8.59% 18.44% 17.95% 15.41% -
ROE -6.10% 2.13% 1.29% 5.48% 17.07% 29.44% 15.30% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 14.90 20.95 20.96 22.20 33.17 69.24 73.44 -23.32%
EPS -2.14 0.79 0.48 1.92 4.13 6.04 11.32 -
DPS 0.00 0.00 0.00 1.00 2.25 5.00 0.00 -
NAPS 0.35 0.37 0.37 0.35 0.35 0.41 0.74 -11.72%
Adjusted Per Share Value based on latest NOSH - 419,099
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 14.32 20.13 20.14 21.34 21.25 20.17 18.22 -3.93%
EPS -2.05 0.76 0.46 1.84 3.83 3.52 2.81 -
DPS 0.00 0.00 0.00 0.96 1.44 1.46 0.00 -
NAPS 0.3363 0.3555 0.3555 0.3363 0.2242 0.1194 0.1836 10.60%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.145 0.17 0.31 0.805 1.03 2.25 1.36 -
P/RPS 0.97 0.81 1.48 3.63 3.10 3.25 1.85 -10.19%
P/EPS -6.79 21.55 64.86 41.97 17.24 18.64 12.01 -
EY -14.73 4.64 1.54 2.38 5.80 5.36 8.32 -
DY 0.00 0.00 0.00 1.24 2.18 2.22 0.00 -
P/NAPS 0.41 0.46 0.84 2.30 2.94 5.49 1.84 -22.11%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 29/10/15 30/10/14 -
Price 0.115 0.18 0.225 0.84 1.42 2.53 1.70 -
P/RPS 0.77 0.86 1.07 3.78 4.28 3.65 2.31 -16.71%
P/EPS -5.38 22.82 47.08 43.80 23.76 20.96 15.02 -
EY -18.57 4.38 2.12 2.28 4.21 4.77 6.66 -
DY 0.00 0.00 0.00 1.19 1.58 1.98 0.00 -
P/NAPS 0.33 0.49 0.61 2.40 4.06 6.17 2.30 -27.62%

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