[SASBADI] QoQ Cumulative Quarter Result on 31-May-2015 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- 31.19%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 54,886 21,030 87,954 67,304 48,436 16,323 79,481 -21.89%
PBT 12,278 3,240 21,410 18,050 13,751 2,286 16,869 -19.10%
Tax -3,294 -920 -5,624 -4,951 -3,766 -638 -4,618 -20.18%
NP 8,984 2,320 15,786 13,099 9,985 1,648 12,251 -18.69%
-
NP to SH 8,667 2,032 15,331 13,099 9,985 1,648 12,251 -20.62%
-
Tax Rate 26.83% 28.40% 26.27% 27.43% 27.39% 27.91% 27.38% -
Total Cost 45,902 18,710 72,168 54,205 38,451 14,675 67,230 -22.48%
-
Net Worth 135,376 106,679 52,080 102,911 100,358 95,076 80,086 41.94%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 1,327 - 6,351 - 3,811 3,803 - -
Div Payout % 15.31% - 41.43% - 38.17% 230.77% - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 135,376 106,679 52,080 102,911 100,358 95,076 80,086 41.94%
NOSH 132,722 126,999 127,025 127,051 127,035 126,769 108,224 14.58%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 16.37% 11.03% 17.95% 19.46% 20.61% 10.10% 15.41% -
ROE 6.40% 1.90% 29.44% 12.73% 9.95% 1.73% 15.30% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 41.35 16.56 69.24 52.97 38.13 12.88 73.44 -31.83%
EPS 6.67 1.60 6.04 10.31 7.86 1.30 11.32 -29.73%
DPS 1.00 0.00 5.00 0.00 3.00 3.00 0.00 -
NAPS 1.02 0.84 0.41 0.81 0.79 0.75 0.74 23.87%
Adjusted Per Share Value based on latest NOSH - 127,102
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 12.58 4.82 20.17 15.43 11.11 3.74 18.22 -21.89%
EPS 1.99 0.47 3.52 3.00 2.29 0.38 2.81 -20.56%
DPS 0.30 0.00 1.46 0.00 0.87 0.87 0.00 -
NAPS 0.3104 0.2446 0.1194 0.236 0.2301 0.218 0.1836 41.96%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 2.50 2.51 2.25 2.22 1.51 1.56 1.36 -
P/RPS 6.05 15.16 3.25 4.19 3.96 12.12 1.85 120.48%
P/EPS 38.28 156.87 18.64 21.53 19.21 120.00 12.01 116.73%
EY 2.61 0.64 5.36 4.64 5.21 0.83 8.32 -53.86%
DY 0.40 0.00 2.22 0.00 1.99 1.92 0.00 -
P/NAPS 2.45 2.99 5.49 2.74 1.91 2.08 1.84 21.05%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/04/16 27/01/16 29/10/15 28/07/15 27/04/15 27/01/15 30/10/14 -
Price 1.20 2.60 2.53 2.67 2.31 1.43 1.70 -
P/RPS 2.90 15.70 3.65 5.04 6.06 11.11 2.31 16.39%
P/EPS 18.38 162.50 20.96 25.90 29.39 110.00 15.02 14.42%
EY 5.44 0.62 4.77 3.86 3.40 0.91 6.66 -12.62%
DY 0.83 0.00 1.98 0.00 1.30 2.10 0.00 -
P/NAPS 1.18 3.10 6.17 3.30 2.92 1.91 2.30 -35.93%

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