[SASBADI] YoY TTM Result on 31-May-2017 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- -6.36%
YoY- 12.64%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
TTM Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 70,823 85,405 88,051 95,970 97,952 84,881 17,941 25.68%
PBT -7,381 2,867 8,479 21,211 21,337 19,960 4,039 -
Tax -707 -2,124 -3,142 -4,416 -5,609 -5,643 -1,035 -6.14%
NP -8,088 743 5,337 16,795 15,728 14,317 3,004 -
-
NP to SH -8,088 743 5,675 16,607 14,743 14,317 3,004 -
-
Tax Rate - 74.08% 37.06% 20.82% 26.29% 28.27% 25.63% -
Total Cost 78,911 84,662 82,714 79,175 82,224 70,564 14,937 31.93%
-
Net Worth 150,875 159,257 163,448 153,669 142,060 0 66,638 14.57%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div - - - 6,288 3,864 - - -
Div Payout % - - - 37.87% 26.21% - - -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 150,875 159,257 163,448 153,669 142,060 0 66,638 14.57%
NOSH 419,099 419,099 419,099 279,399 278,550 127,102 105,774 25.76%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin -11.42% 0.87% 6.06% 17.50% 16.06% 16.87% 16.74% -
ROE -5.36% 0.47% 3.47% 10.81% 10.38% 0.00% 4.51% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 16.90 20.38 21.01 34.35 35.16 66.78 16.96 -0.05%
EPS -1.93 0.18 1.35 5.94 5.29 11.26 2.84 -
DPS 0.00 0.00 0.00 2.25 1.39 0.00 0.00 -
NAPS 0.36 0.38 0.39 0.55 0.51 0.00 0.63 -8.89%
Adjusted Per Share Value based on latest NOSH - 279,399
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 16.24 19.58 20.19 22.00 22.46 19.46 4.11 25.70%
EPS -1.85 0.17 1.30 3.81 3.38 3.28 0.69 -
DPS 0.00 0.00 0.00 1.44 0.89 0.00 0.00 -
NAPS 0.3459 0.3652 0.3748 0.3523 0.3257 0.00 0.1528 14.57%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 - -
Price 0.115 0.175 0.36 1.38 1.26 2.22 0.00 -
P/RPS 0.68 0.86 1.71 4.02 3.58 3.32 0.00 -
P/EPS -5.96 98.71 26.59 23.22 23.81 19.71 0.00 -
EY -16.78 1.01 3.76 4.31 4.20 5.07 0.00 -
DY 0.00 0.00 0.00 1.63 1.10 0.00 0.00 -
P/NAPS 0.32 0.46 0.92 2.51 2.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/07/20 23/07/19 26/07/18 26/07/17 26/07/16 28/07/15 - -
Price 0.145 0.19 0.37 1.39 1.19 2.67 0.00 -
P/RPS 0.86 0.93 1.76 4.05 3.38 4.00 0.00 -
P/EPS -7.51 107.17 27.32 23.39 22.48 23.70 0.00 -
EY -13.31 0.93 3.66 4.28 4.45 4.22 0.00 -
DY 0.00 0.00 0.00 1.62 1.17 0.00 0.00 -
P/NAPS 0.40 0.50 0.95 2.53 2.33 0.00 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