[SASBADI] YoY Quarter Result on 28-Feb-2022 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
21-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- 246.7%
YoY- -7.81%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Quarter Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 35,017 31,676 23,537 24,184 22,961 24,327 26,493 4.75%
PBT 9,841 8,264 4,923 5,536 3,045 4,919 6,706 6.59%
Tax -2,829 -2,521 -1,584 -1,914 -1,043 -1,290 -1,773 8.09%
NP 7,012 5,743 3,339 3,622 2,002 3,629 4,933 6.03%
-
NP to SH 7,012 5,743 3,339 3,622 2,002 3,629 4,933 6.03%
-
Tax Rate 28.75% 30.51% 32.18% 34.57% 34.25% 26.22% 26.44% -
Total Cost 28,005 25,933 20,198 20,562 20,959 20,698 21,560 4.45%
-
Net Worth 156,358 152,928 140,063 150,875 163,448 159,257 163,448 -0.73%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div 2,171 2,124 - - - - - -
Div Payout % 30.97% 36.98% - - - - - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 156,358 152,928 140,063 150,875 163,448 159,257 163,448 -0.73%
NOSH 434,834 425,134 424,434 419,099 419,099 419,099 419,099 0.61%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 20.02% 18.13% 14.19% 14.98% 8.72% 14.92% 18.62% -
ROE 4.48% 3.76% 2.38% 2.40% 1.22% 2.28% 3.02% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 8.06 7.46 5.55 5.77 5.48 5.80 6.32 4.13%
EPS 1.61 1.35 0.79 0.86 0.48 0.87 1.18 5.31%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.33 0.36 0.39 0.38 0.39 -1.32%
Adjusted Per Share Value based on latest NOSH - 424,434
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 8.03 7.26 5.40 5.55 5.26 5.58 6.07 4.76%
EPS 1.61 1.32 0.77 0.83 0.46 0.83 1.13 6.07%
DPS 0.50 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3585 0.3506 0.3211 0.3459 0.3748 0.3652 0.3748 -0.73%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.155 0.14 0.12 0.135 0.155 0.225 0.485 -
P/RPS 1.92 1.88 2.16 2.34 2.83 3.88 7.67 -20.59%
P/EPS 9.60 10.36 15.25 15.62 32.45 25.98 41.20 -21.53%
EY 10.42 9.66 6.56 6.40 3.08 3.85 2.43 27.43%
DY 3.23 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.36 0.38 0.40 0.59 1.24 -16.16%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 24/04/24 18/04/23 21/04/22 22/04/21 19/05/20 29/04/19 17/04/18 -
Price 0.185 0.195 0.125 0.23 0.125 0.22 0.39 -
P/RPS 2.29 2.62 2.25 3.99 2.28 3.79 6.17 -15.21%
P/EPS 11.46 14.42 15.89 26.61 26.17 25.41 33.13 -16.20%
EY 8.73 6.93 6.29 3.76 3.82 3.94 3.02 19.33%
DY 2.70 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.38 0.64 0.32 0.58 1.00 -10.60%

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