[SASBADI] QoQ Annualized 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- -29.6%
YoY- -19.26%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 109,670 122,032 87,841 100,088 111,942 117,912 93,056 11.60%
PBT 23,104 26,532 4,124 18,694 26,024 25,224 11,452 59.86%
Tax -7,082 -9,004 -2,121 -5,486 -7,262 -7,432 -3,462 61.35%
NP 16,022 17,528 2,003 13,208 18,762 17,792 7,990 59.22%
-
NP to SH 16,022 17,528 2,003 13,208 18,762 17,792 8,038 58.58%
-
Tax Rate 30.65% 33.94% 51.43% 29.35% 27.91% 29.46% 30.23% -
Total Cost 93,648 104,504 85,838 86,880 93,180 100,120 85,066 6.63%
-
Net Worth 159,257 155,066 155,066 163,448 163,448 150,875 146,684 5.65%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - 4,190 -
Div Payout % - - - - - - 52.14% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 159,257 155,066 155,066 163,448 163,448 150,875 146,684 5.65%
NOSH 419,099 419,099 419,099 419,099 419,099 419,099 419,099 0.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 14.61% 14.36% 2.28% 13.20% 16.76% 15.09% 8.59% -
ROE 10.06% 11.30% 1.29% 8.08% 11.48% 11.79% 5.48% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 26.17 29.12 20.96 23.88 26.71 28.13 22.20 11.62%
EPS 3.82 4.20 0.48 3.15 4.48 4.24 1.92 58.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.38 0.37 0.37 0.39 0.39 0.36 0.35 5.65%
Adjusted Per Share Value based on latest NOSH - 419,099
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 25.15 27.98 20.14 22.95 25.67 27.04 21.34 11.60%
EPS 3.67 4.02 0.46 3.03 4.30 4.08 1.84 58.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.3652 0.3555 0.3555 0.3748 0.3748 0.3459 0.3363 5.66%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.225 0.24 0.31 0.36 0.485 0.68 0.805 -
P/RPS 0.86 0.82 1.48 1.51 1.82 2.42 3.63 -61.81%
P/EPS 5.89 5.74 64.86 11.42 10.83 16.02 41.97 -73.09%
EY 16.99 17.43 1.54 8.75 9.23 6.24 2.38 272.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
P/NAPS 0.59 0.65 0.84 0.92 1.24 1.89 2.30 -59.72%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 29/04/19 22/01/19 31/10/18 26/07/18 17/04/18 18/01/18 31/10/17 -
Price 0.22 0.215 0.225 0.37 0.39 0.58 0.84 -
P/RPS 0.84 0.74 1.07 1.55 1.46 2.06 3.78 -63.41%
P/EPS 5.75 5.14 47.08 11.74 8.71 13.66 43.80 -74.26%
EY 17.38 19.45 2.12 8.52 11.48 7.32 2.28 288.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 0.58 0.58 0.61 0.95 1.00 1.61 2.40 -61.30%

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