[SASBADI] YoY Cumulative 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- 5.6%
YoY- -19.26%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 53,989 55,652 72,630 75,066 80,071 77,302 67,304 -3.60%
PBT 7,212 -1,637 12,764 14,021 16,994 17,977 18,050 -14.16%
Tax -2,900 -1,111 -4,118 -4,115 -4,435 -4,936 -4,951 -8.52%
NP 4,312 -2,748 8,646 9,906 12,559 13,041 13,099 -16.89%
-
NP to SH 4,312 -2,748 8,646 9,906 12,269 12,511 13,099 -16.89%
-
Tax Rate 40.21% - 32.26% 29.35% 26.10% 27.46% 27.43% -
Total Cost 49,677 58,400 63,984 65,160 67,512 64,261 54,205 -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 - - - - 2,793 2,661 - -
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 2.85% -1.82% 5.43% 6.06% 7.98% 9.22% 12.73% -
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 12.84 13.28 17.33 17.91 28.66 29.04 52.97 -21.02%
EPS 1.03 -0.66 2.06 2.36 4.39 4.70 10.31 -31.85%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 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 12.38 12.76 16.65 17.21 18.36 17.72 15.43 -3.60%
EPS 0.99 -0.63 1.98 2.27 2.81 2.87 3.00 -16.85%
DPS 0.00 0.00 0.00 0.00 0.64 0.61 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 1.91 0.87 1.01 2.01 4.82 4.34 4.19 -12.26%
P/EPS 23.88 -17.54 8.48 15.23 31.43 26.81 21.53 1.73%
EY 4.19 -5.70 11.79 6.57 3.18 3.73 4.64 -1.68%
DY 0.00 0.00 0.00 0.00 0.72 0.79 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 1.67 1.09 1.10 2.07 4.85 4.10 5.04 -16.80%
P/EPS 20.96 -22.11 9.21 15.65 31.65 25.32 25.90 -3.46%
EY 4.77 -4.52 10.86 6.39 3.16 3.95 3.86 3.58%
DY 0.00 0.00 0.00 0.00 0.72 0.84 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