[SASBADI] YoY Cumulative Quarter Result on 29-Feb-2020 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
29-Feb-2020 [#2]
Profit Trend
QoQ- 49.79%
YoY- -24.82%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Revenue 50,166 32,950 38,671 50,706 54,835 55,971 58,384 -2.49%
PBT 10,139 2,314 5,812 8,922 11,552 13,012 13,462 -4.61%
Tax -3,094 -1,251 -2,052 -2,899 -3,541 -3,631 -3,519 -2.12%
NP 7,045 1,063 3,760 6,023 8,011 9,381 9,943 -5.57%
-
NP to SH 7,045 1,063 3,760 6,023 8,011 9,381 9,706 -5.19%
-
Tax Rate 30.52% 54.06% 35.31% 32.49% 30.65% 27.91% 26.14% -
Total Cost 43,121 31,887 34,911 44,683 46,824 46,590 48,441 -1.91%
-
Net Worth 152,928 140,063 150,875 163,448 159,257 163,448 153,841 -0.09%
Dividend
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Div 2,124 - - - - - 2,797 -4.48%
Div Payout % 30.15% - - - - - 28.82% -
Equity
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Net Worth 152,928 140,063 150,875 163,448 159,257 163,448 153,841 -0.09%
NOSH 425,134 424,434 419,099 419,099 419,099 419,099 279,711 7.22%
Ratio Analysis
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
NP Margin 14.04% 3.23% 9.72% 11.88% 14.61% 16.76% 17.03% -
ROE 4.61% 0.76% 2.49% 3.68% 5.03% 5.74% 6.31% -
Per Share
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 11.81 7.76 9.23 12.10 13.08 13.36 20.87 -9.04%
EPS 1.66 0.25 0.90 1.44 1.91 2.24 3.47 -11.55%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 1.00 -10.90%
NAPS 0.36 0.33 0.36 0.39 0.38 0.39 0.55 -6.81%
Adjusted Per Share Value based on latest NOSH - 419,099
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 11.50 7.56 8.87 11.63 12.57 12.83 13.39 -2.50%
EPS 1.62 0.24 0.86 1.38 1.84 2.15 2.23 -5.18%
DPS 0.49 0.00 0.00 0.00 0.00 0.00 0.64 -4.35%
NAPS 0.3506 0.3211 0.3459 0.3748 0.3652 0.3748 0.3527 -0.09%
Price Multiplier on Financial Quarter End Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.14 0.12 0.135 0.155 0.225 0.485 1.57 -
P/RPS 1.19 1.55 1.46 1.28 1.72 3.63 7.52 -26.44%
P/EPS 8.44 47.91 15.05 10.79 11.77 21.67 45.24 -24.39%
EY 11.85 2.09 6.65 9.27 8.50 4.62 2.21 32.28%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.64 33.15%
P/NAPS 0.39 0.36 0.38 0.40 0.59 1.24 2.85 -28.20%
Price Multiplier on Announcement Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 18/04/23 21/04/22 22/04/21 19/05/20 29/04/19 17/04/18 25/04/17 -
Price 0.195 0.125 0.23 0.125 0.22 0.39 1.55 -
P/RPS 1.65 1.61 2.49 1.03 1.68 2.92 7.43 -22.17%
P/EPS 11.76 49.91 25.64 8.70 11.51 17.42 44.67 -19.93%
EY 8.50 2.00 3.90 11.50 8.69 5.74 2.24 24.87%
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.65 25.65%
P/NAPS 0.54 0.38 0.64 0.32 0.58 1.00 2.82 -24.07%

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