[SASBADI] YoY Annualized Quarter Result on 31-May-2016 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- -3.77%
YoY- -4.49%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 96,840 100,088 106,761 103,069 89,738 82,576 0 -
PBT 17,018 18,694 22,658 23,969 24,066 19,966 0 -
Tax -5,490 -5,486 -5,913 -6,581 -6,601 -5,256 0 -
NP 11,528 13,208 16,745 17,388 17,465 14,710 0 -
-
NP to SH 11,528 13,208 16,358 16,681 17,465 14,710 0 -
-
Tax Rate 32.26% 29.35% 26.10% 27.46% 27.43% 26.32% - -
Total Cost 85,312 86,880 90,016 85,681 72,273 67,865 0 -
-
Net Worth 159,257 163,448 153,669 135,757 102,911 66,642 0 -
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div - - 3,725 3,549 - - - -
Div Payout % - - 22.77% 21.28% - - - -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 159,257 163,448 153,669 135,757 102,911 66,642 0 -
NOSH 419,099 419,099 279,399 266,191 127,051 105,781 0 -
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 11.90% 13.20% 15.68% 16.87% 19.46% 17.81% 0.00% -
ROE 7.24% 8.08% 10.65% 12.29% 16.97% 22.07% 0.00% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 23.11 23.88 38.21 38.72 70.63 78.06 0.00 -
EPS 2.75 3.15 5.85 6.27 13.75 13.91 0.00 -
DPS 0.00 0.00 1.33 1.33 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.55 0.51 0.81 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 278,550
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 22.20 22.95 24.48 23.63 20.58 18.93 0.00 -
EPS 2.64 3.03 3.75 3.82 4.00 3.37 0.00 -
DPS 0.00 0.00 0.85 0.81 0.00 0.00 0.00 -
NAPS 0.3652 0.3748 0.3523 0.3113 0.236 0.1528 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 - - -
Price 0.175 0.36 1.38 1.26 2.22 0.00 0.00 -
P/RPS 0.76 1.51 3.61 3.25 3.14 0.00 0.00 -
P/EPS 6.36 11.42 23.57 20.11 16.15 0.00 0.00 -
EY 15.72 8.75 4.24 4.97 6.19 0.00 0.00 -
DY 0.00 0.00 0.97 1.06 0.00 0.00 0.00 -
P/NAPS 0.46 0.92 2.51 2.47 2.74 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 23/07/19 26/07/18 26/07/17 26/07/16 28/07/15 21/07/14 - -
Price 0.19 0.37 1.39 1.19 2.67 0.00 0.00 -
P/RPS 0.82 1.55 3.64 3.07 3.78 0.00 0.00 -
P/EPS 6.91 11.74 23.74 18.99 19.42 0.00 0.00 -
EY 14.48 8.52 4.21 5.27 5.15 0.00 0.00 -
DY 0.00 0.00 0.96 1.12 0.00 0.00 0.00 -
P/NAPS 0.50 0.95 2.53 2.33 3.30 0.00 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