[SASBADI] QoQ Cumulative Quarter 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- 26.41%
YoY- -1.93%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 55,971 29,478 93,056 80,071 58,384 31,211 92,690 -28.62%
PBT 13,012 6,306 11,452 16,994 13,462 6,379 22,230 -30.09%
Tax -3,631 -1,858 -3,462 -4,435 -3,519 -1,628 -5,136 -20.69%
NP 9,381 4,448 7,990 12,559 9,943 4,751 17,094 -33.04%
-
NP to SH 9,381 4,448 8,038 12,269 9,706 4,337 16,695 -31.97%
-
Tax Rate 27.91% 29.46% 30.23% 26.10% 26.14% 25.52% 23.10% -
Total Cost 46,590 25,030 85,066 67,512 48,441 26,460 75,596 -27.64%
-
Net Worth 163,448 150,875 146,684 153,669 153,841 151,095 97,789 40.97%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - 4,190 2,793 2,797 - 6,286 -
Div Payout % - - 52.14% 22.77% 28.82% - 37.65% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 163,448 150,875 146,684 153,669 153,841 151,095 97,789 40.97%
NOSH 419,099 419,099 419,099 279,399 279,711 279,806 279,400 31.13%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 16.76% 15.09% 8.59% 15.68% 17.03% 15.22% 18.44% -
ROE 5.74% 2.95% 5.48% 7.98% 6.31% 2.87% 17.07% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 13.36 7.03 22.20 28.66 20.87 11.15 33.17 -45.55%
EPS 2.24 1.06 1.92 4.39 3.47 1.55 4.13 -33.56%
DPS 0.00 0.00 1.00 1.00 1.00 0.00 2.25 -
NAPS 0.39 0.36 0.35 0.55 0.55 0.54 0.35 7.50%
Adjusted Per Share Value based on latest NOSH - 279,399
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 12.83 6.76 21.34 18.36 13.39 7.16 21.25 -28.63%
EPS 2.15 1.02 1.84 2.81 2.23 0.99 3.83 -32.02%
DPS 0.00 0.00 0.96 0.64 0.64 0.00 1.44 -
NAPS 0.3748 0.3459 0.3363 0.3523 0.3527 0.3464 0.2242 40.98%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.485 0.68 0.805 1.38 1.57 1.39 1.03 -
P/RPS 3.63 9.67 3.63 4.82 7.52 12.46 3.10 11.12%
P/EPS 21.67 64.07 41.97 31.43 45.24 89.68 17.24 16.51%
EY 4.62 1.56 2.38 3.18 2.21 1.12 5.80 -14.10%
DY 0.00 0.00 1.24 0.72 0.64 0.00 2.18 -
P/NAPS 1.24 1.89 2.30 2.51 2.85 2.57 2.94 -43.84%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 17/04/18 18/01/18 31/10/17 26/07/17 25/04/17 24/01/17 31/10/16 -
Price 0.39 0.58 0.84 1.39 1.55 1.56 1.42 -
P/RPS 2.92 8.25 3.78 4.85 7.43 13.99 4.28 -22.55%
P/EPS 17.42 54.65 43.80 31.65 44.67 100.65 23.76 -18.73%
EY 5.74 1.83 2.28 3.16 2.24 0.99 4.21 23.02%
DY 0.00 0.00 1.19 0.72 0.65 0.00 1.58 -
P/NAPS 1.00 1.61 2.40 2.53 2.82 2.89 4.06 -60.80%

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