[SASBADI] YoY Annualized Quarter Result on 31-May-2021 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- -23.55%
YoY- 256.91%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 88,316 106,090 69,762 71,985 74,202 96,840 100,088 -2.06%
PBT 12,894 21,861 6,233 9,616 -2,182 17,018 18,694 -5.99%
Tax -4,542 -6,317 -2,109 -3,866 -1,481 -5,490 -5,486 -3.09%
NP 8,352 15,544 4,124 5,749 -3,664 11,528 13,208 -7.34%
-
NP to SH 8,352 15,544 4,124 5,749 -3,664 11,528 13,208 -7.34%
-
Tax Rate 35.23% 28.90% 33.84% 40.20% - 32.26% 29.35% -
Total Cost 79,964 90,546 65,638 66,236 77,866 85,312 86,880 -1.37%
-
Net Worth 157,008 154,567 140,080 151,322 150,875 159,257 163,448 -0.66%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 2,907 2,862 - - - - - -
Div Payout % 34.81% 18.41% - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 157,008 154,567 140,080 151,322 150,875 159,257 163,448 -0.66%
NOSH 436,134 431,174 424,534 422,374 419,099 419,099 419,099 0.66%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 9.46% 14.65% 5.91% 7.99% -4.94% 11.90% 13.20% -
ROE 5.32% 10.06% 2.94% 3.80% -2.43% 7.24% 8.08% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 20.25 24.71 16.43 17.13 17.71 23.11 23.88 -2.70%
EPS 1.92 3.64 0.97 1.37 -0.88 2.75 3.15 -7.91%
DPS 0.67 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.33 0.36 0.36 0.38 0.39 -1.32%
Adjusted Per Share Value based on latest NOSH - 422,374
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 20.25 24.33 16.00 16.51 17.01 22.20 22.95 -2.06%
EPS 1.92 3.56 0.95 1.32 -0.84 2.64 3.03 -7.31%
DPS 0.67 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.3544 0.3212 0.347 0.3459 0.3652 0.3748 -0.66%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.17 0.18 0.13 0.245 0.115 0.175 0.36 -
P/RPS 0.84 0.73 0.79 1.43 0.65 0.76 1.51 -9.30%
P/EPS 8.88 4.97 13.38 17.91 -13.15 6.36 11.42 -4.10%
EY 11.26 20.11 7.47 5.58 -7.60 15.72 8.75 4.28%
DY 3.92 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.39 0.68 0.32 0.46 0.92 -10.58%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 25/07/24 26/07/23 26/07/22 29/07/21 29/07/20 23/07/19 26/07/18 -
Price 0.175 0.21 0.11 0.215 0.145 0.19 0.37 -
P/RPS 0.86 0.85 0.67 1.26 0.82 0.82 1.55 -9.34%
P/EPS 9.14 5.80 11.32 15.72 -16.59 6.91 11.74 -4.08%
EY 10.94 17.24 8.83 6.36 -6.03 14.48 8.52 4.25%
DY 3.81 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.33 0.60 0.40 0.50 0.95 -10.43%

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