[SASBADI] YoY Cumulative Quarter Result on 28-Feb-2018 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
17-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- 110.9%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 38,671 50,706 54,835 55,971 58,384 54,886 48,436 -3.67%
PBT 5,812 8,922 11,552 13,012 13,462 12,278 13,751 -13.35%
Tax -2,052 -2,899 -3,541 -3,631 -3,519 -3,294 -3,766 -9.61%
NP 3,760 6,023 8,011 9,381 9,943 8,984 9,985 -15.00%
-
NP to SH 3,760 6,023 8,011 9,381 9,706 8,667 9,985 -15.00%
-
Tax Rate 35.31% 32.49% 30.65% 27.91% 26.14% 26.83% 27.39% -
Total Cost 34,911 44,683 46,824 46,590 48,441 45,902 38,451 -1.59%
-
Net Worth 150,875 163,448 159,257 163,448 153,841 135,376 100,358 7.02%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div - - - - 2,797 1,327 3,811 -
Div Payout % - - - - 28.82% 15.31% 38.17% -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 150,875 163,448 159,257 163,448 153,841 135,376 100,358 7.02%
NOSH 419,099 419,099 419,099 419,099 279,711 132,722 127,035 21.98%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 9.72% 11.88% 14.61% 16.76% 17.03% 16.37% 20.61% -
ROE 2.49% 3.68% 5.03% 5.74% 6.31% 6.40% 9.95% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 9.23 12.10 13.08 13.36 20.87 41.35 38.13 -21.03%
EPS 0.90 1.44 1.91 2.24 3.47 6.67 7.86 -30.29%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 3.00 -
NAPS 0.36 0.39 0.38 0.39 0.55 1.02 0.79 -12.26%
Adjusted Per Share Value based on latest NOSH - 419,099
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 8.87 11.63 12.57 12.83 13.39 12.58 11.11 -3.68%
EPS 0.86 1.38 1.84 2.15 2.23 1.99 2.29 -15.04%
DPS 0.00 0.00 0.00 0.00 0.64 0.30 0.87 -
NAPS 0.3459 0.3748 0.3652 0.3748 0.3527 0.3104 0.2301 7.02%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.135 0.155 0.225 0.485 1.57 2.50 1.51 -
P/RPS 1.46 1.28 1.72 3.63 7.52 6.05 3.96 -15.30%
P/EPS 15.05 10.79 11.77 21.67 45.24 38.28 19.21 -3.98%
EY 6.65 9.27 8.50 4.62 2.21 2.61 5.21 4.14%
DY 0.00 0.00 0.00 0.00 0.64 0.40 1.99 -
P/NAPS 0.38 0.40 0.59 1.24 2.85 2.45 1.91 -23.57%
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 22/04/21 19/05/20 29/04/19 17/04/18 25/04/17 26/04/16 27/04/15 -
Price 0.23 0.125 0.22 0.39 1.55 1.20 2.31 -
P/RPS 2.49 1.03 1.68 2.92 7.43 2.90 6.06 -13.76%
P/EPS 25.64 8.70 11.51 17.42 44.67 18.38 29.39 -2.24%
EY 3.90 11.50 8.69 5.74 2.24 5.44 3.40 2.31%
DY 0.00 0.00 0.00 0.00 0.65 0.83 1.30 -
P/NAPS 0.64 0.32 0.58 1.00 2.82 1.18 2.92 -22.33%

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