[SASBADI] QoQ Cumulative Quarter Result on 29-Feb-2016 [#2]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
29-Feb-2016 [#2]
Profit Trend
QoQ- 326.53%
YoY- -13.2%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 31,211 92,690 77,302 54,886 21,030 87,954 67,304 -40.00%
PBT 6,379 22,230 17,977 12,278 3,240 21,410 18,050 -49.91%
Tax -1,628 -5,136 -4,936 -3,294 -920 -5,624 -4,951 -52.26%
NP 4,751 17,094 13,041 8,984 2,320 15,786 13,099 -49.04%
-
NP to SH 4,337 16,695 12,511 8,667 2,032 15,331 13,099 -52.04%
-
Tax Rate 25.52% 23.10% 27.46% 26.83% 28.40% 26.27% 27.43% -
Total Cost 26,460 75,596 64,261 45,902 18,710 72,168 54,205 -37.92%
-
Net Worth 151,095 97,789 135,757 135,376 106,679 52,080 102,911 29.08%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - 6,286 2,661 1,327 - 6,351 - -
Div Payout % - 37.65% 21.28% 15.31% - 41.43% - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 151,095 97,789 135,757 135,376 106,679 52,080 102,911 29.08%
NOSH 279,806 279,400 266,191 132,722 126,999 127,025 127,051 69.02%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 15.22% 18.44% 16.87% 16.37% 11.03% 17.95% 19.46% -
ROE 2.87% 17.07% 9.22% 6.40% 1.90% 29.44% 12.73% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 11.15 33.17 29.04 41.35 16.56 69.24 52.97 -64.51%
EPS 1.55 4.13 4.70 6.67 1.60 6.04 10.31 -71.62%
DPS 0.00 2.25 1.00 1.00 0.00 5.00 0.00 -
NAPS 0.54 0.35 0.51 1.02 0.84 0.41 0.81 -23.62%
Adjusted Per Share Value based on latest NOSH - 132,722
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 7.16 21.25 17.72 12.58 4.82 20.17 15.43 -39.97%
EPS 0.99 3.83 2.87 1.99 0.47 3.52 3.00 -52.14%
DPS 0.00 1.44 0.61 0.30 0.00 1.46 0.00 -
NAPS 0.3464 0.2242 0.3113 0.3104 0.2446 0.1194 0.236 29.06%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 1.39 1.03 1.26 2.50 2.51 2.25 2.22 -
P/RPS 12.46 3.10 4.34 6.05 15.16 3.25 4.19 106.38%
P/EPS 89.68 17.24 26.81 38.28 156.87 18.64 21.53 158.20%
EY 1.12 5.80 3.73 2.61 0.64 5.36 4.64 -61.13%
DY 0.00 2.18 0.79 0.40 0.00 2.22 0.00 -
P/NAPS 2.57 2.94 2.47 2.45 2.99 5.49 2.74 -4.16%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 24/01/17 31/10/16 26/07/16 26/04/16 27/01/16 29/10/15 28/07/15 -
Price 1.56 1.42 1.19 1.20 2.60 2.53 2.67 -
P/RPS 13.99 4.28 4.10 2.90 15.70 3.65 5.04 97.14%
P/EPS 100.65 23.76 25.32 18.38 162.50 20.96 25.90 146.56%
EY 0.99 4.21 3.95 5.44 0.62 4.77 3.86 -59.53%
DY 0.00 1.58 0.84 0.83 0.00 1.98 0.00 -
P/NAPS 2.89 4.06 2.33 1.18 3.10 6.17 3.30 -8.44%

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