[SASBADI] YoY TTM Result on 30-Nov-2021 [#1]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
25-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- -25.82%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
TTM Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 108,611 93,123 78,211 58,053 49,182 85,038 88,871 3.39%
PBT 12,260 10,032 6,457 -13,453 -14,905 6,264 4,451 18.37%
Tax -3,309 -2,146 -2,039 1,689 2,070 -3,319 -2,514 4.68%
NP 8,951 7,886 4,418 -11,764 -12,835 2,945 1,937 29.02%
-
NP to SH 8,951 7,886 4,418 -11,764 -12,835 2,945 1,937 29.02%
-
Tax Rate 26.99% 21.39% 31.58% - - 52.99% 56.48% -
Total Cost 99,660 85,237 73,793 69,817 62,017 82,093 86,934 2.30%
-
Net Worth 157,127 151,796 138,600 135,792 146,684 159,257 155,066 0.22%
Dividend
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Div 3,261 3,205 - - - - - -
Div Payout % 36.44% 40.65% - - - - - -
Equity
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Net Worth 157,127 151,796 138,600 135,792 146,684 159,257 155,066 0.22%
NOSH 436,466 433,704 424,602 424,384 419,099 419,099 419,099 0.67%
Ratio Analysis
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
NP Margin 8.24% 8.47% 5.65% -20.26% -26.10% 3.46% 2.18% -
ROE 5.70% 5.20% 3.19% -8.66% -8.75% 1.85% 1.25% -
Per Share
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 24.88 21.47 18.62 13.68 11.74 20.29 21.21 2.69%
EPS 2.05 1.82 1.05 -2.77 -3.06 0.70 0.46 28.25%
DPS 0.75 0.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.33 0.32 0.35 0.38 0.37 -0.45%
Adjusted Per Share Value based on latest NOSH - 424,384
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 24.88 21.34 17.92 13.30 11.27 19.48 20.36 3.39%
EPS 2.05 1.81 1.01 -2.70 -2.94 0.67 0.44 29.20%
DPS 0.75 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.3478 0.3176 0.3111 0.3361 0.3649 0.3553 0.21%
Price Multiplier on Financial Quarter End Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 -
Price 0.15 0.17 0.11 0.14 0.125 0.165 0.24 -
P/RPS 0.60 0.79 0.59 1.02 1.07 0.81 1.13 -10.00%
P/EPS 7.31 9.35 10.46 -5.05 -4.08 23.48 51.93 -27.85%
EY 13.67 10.70 9.56 -19.80 -24.50 4.26 1.93 38.53%
DY 5.00 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.33 0.44 0.36 0.43 0.65 -7.01%
Price Multiplier on Announcement Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 21/01/25 30/01/24 17/01/23 25/01/22 27/01/21 21/01/20 22/01/19 -
Price 0.165 0.17 0.115 0.13 0.13 0.185 0.215 -
P/RPS 0.66 0.79 0.62 0.95 1.11 0.91 1.01 -6.83%
P/EPS 8.05 9.35 10.93 -4.69 -4.24 26.33 46.52 -25.33%
EY 12.43 10.70 9.15 -21.32 -23.56 3.80 2.15 33.93%
DY 4.55 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.35 0.41 0.37 0.49 0.58 -3.78%

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