[SASBADI] YoY Annualized Quarter Result on 31-May-2018 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- -29.6%
YoY- -19.26%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 71,985 74,202 96,840 100,088 106,761 103,069 89,738 -3.60%
PBT 9,616 -2,182 17,018 18,694 22,658 23,969 24,066 -14.16%
Tax -3,866 -1,481 -5,490 -5,486 -5,913 -6,581 -6,601 -8.52%
NP 5,749 -3,664 11,528 13,208 16,745 17,388 17,465 -16.89%
-
NP to SH 5,749 -3,664 11,528 13,208 16,358 16,681 17,465 -16.89%
-
Tax Rate 40.20% - 32.26% 29.35% 26.10% 27.46% 27.43% -
Total Cost 66,236 77,866 85,312 86,880 90,016 85,681 72,273 -1.44%
-
Net Worth 151,322 150,875 159,257 163,448 153,669 135,757 102,911 6.63%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - 3,725 3,549 - -
Div Payout % - - - - 22.77% 21.28% - -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 151,322 150,875 159,257 163,448 153,669 135,757 102,911 6.63%
NOSH 422,374 419,099 419,099 419,099 279,399 266,191 127,051 22.14%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 7.99% -4.94% 11.90% 13.20% 15.68% 16.87% 19.46% -
ROE 3.80% -2.43% 7.24% 8.08% 10.65% 12.29% 16.97% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 17.13 17.71 23.11 23.88 38.21 38.72 70.63 -21.01%
EPS 1.37 -0.88 2.75 3.15 5.85 6.27 13.75 -31.88%
DPS 0.00 0.00 0.00 0.00 1.33 1.33 0.00 -
NAPS 0.36 0.36 0.38 0.39 0.55 0.51 0.81 -12.63%
Adjusted Per Share Value based on latest NOSH - 419,099
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 16.51 17.01 22.20 22.95 24.48 23.63 20.58 -3.60%
EPS 1.32 -0.84 2.64 3.03 3.75 3.82 4.00 -16.85%
DPS 0.00 0.00 0.00 0.00 0.85 0.81 0.00 -
NAPS 0.347 0.3459 0.3652 0.3748 0.3523 0.3113 0.236 6.62%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.245 0.115 0.175 0.36 1.38 1.26 2.22 -
P/RPS 1.43 0.65 0.76 1.51 3.61 3.25 3.14 -12.27%
P/EPS 17.91 -13.15 6.36 11.42 23.57 20.11 16.15 1.73%
EY 5.58 -7.60 15.72 8.75 4.24 4.97 6.19 -1.71%
DY 0.00 0.00 0.00 0.00 0.97 1.06 0.00 -
P/NAPS 0.68 0.32 0.46 0.92 2.51 2.47 2.74 -20.70%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 29/07/21 29/07/20 23/07/19 26/07/18 26/07/17 26/07/16 28/07/15 -
Price 0.215 0.145 0.19 0.37 1.39 1.19 2.67 -
P/RPS 1.26 0.82 0.82 1.55 3.64 3.07 3.78 -16.71%
P/EPS 15.72 -16.59 6.91 11.74 23.74 18.99 19.42 -3.45%
EY 6.36 -6.03 14.48 8.52 4.21 5.27 5.15 3.57%
DY 0.00 0.00 0.00 0.00 0.96 1.12 0.00 -
P/NAPS 0.60 0.40 0.50 0.95 2.53 2.33 3.30 -24.71%

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