[SAB] YoY Quarter Result on 30-Jun-2020 [#1]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 106.41%
YoY- 231.23%
Quarter Report
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 215,325 296,998 257,963 158,354 142,575 157,950 178,659 3.15%
PBT 19,051 24,669 35,408 21,164 7,522 10,043 10,686 10.11%
Tax -6,206 -4,895 -7,089 -2,101 -1,682 -2,118 -2,023 20.53%
NP 12,845 19,774 28,319 19,063 5,840 7,925 8,663 6.78%
-
NP to SH 9,129 14,849 23,482 17,161 5,181 6,779 7,748 2.77%
-
Tax Rate 32.58% 19.84% 20.02% 9.93% 22.36% 21.09% 18.93% -
Total Cost 202,480 277,224 229,644 139,291 136,735 150,025 169,996 2.95%
-
Net Worth 775,046 740,812 658,652 627,157 613,464 588,816 0 -
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 775,046 740,812 658,652 627,157 613,464 588,816 0 -
NOSH 136,934 136,934 136,934 136,934 136,934 136,934 136,934 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.97% 6.66% 10.98% 12.04% 4.10% 5.02% 4.85% -
ROE 1.18% 2.00% 3.57% 2.74% 0.84% 1.15% 0.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 157.25 216.89 188.38 115.64 104.12 115.35 130.47 3.15%
EPS 6.67 10.84 17.15 12.53 3.78 4.95 5.66 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.41 4.81 4.58 4.48 4.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 136,934
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 157.25 216.89 188.38 115.64 104.12 115.35 130.47 3.15%
EPS 6.67 10.84 17.15 12.53 3.78 4.95 5.66 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.41 4.81 4.58 4.48 4.30 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.45 3.73 3.90 3.65 3.82 3.75 5.13 -
P/RPS 2.19 1.72 2.07 3.16 3.67 3.25 3.93 -9.28%
P/EPS 51.75 34.40 22.74 29.12 100.96 75.75 90.66 -8.91%
EY 1.93 2.91 4.40 3.43 0.99 1.32 1.10 9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.81 0.80 0.85 0.87 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 21/09/21 25/08/20 28/08/19 28/08/18 24/08/17 -
Price 3.38 3.68 3.72 3.54 3.61 4.09 4.75 -
P/RPS 2.15 1.70 1.97 3.06 3.47 3.55 3.64 -8.39%
P/EPS 50.70 33.94 21.69 28.25 95.41 82.62 83.95 -8.05%
EY 1.97 2.95 4.61 3.54 1.05 1.21 1.19 8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.77 0.77 0.81 0.95 0.00 -

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