[SASBADI] QoQ Cumulative Quarter Result on 31-May-2023 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-May-2023 [#3]
Profit Trend
QoQ- 65.48%
YoY- 276.92%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 50,270 15,253 96,360 79,568 50,166 18,490 69,134 -19.15%
PBT 8,655 -1,186 13,093 16,396 10,139 1,875 1,973 168.21%
Tax -2,636 193 -2,912 -4,738 -3,094 -573 -1,133 75.67%
NP 6,019 -993 10,181 11,658 7,045 1,302 840 272.12%
-
NP to SH 6,019 -993 10,181 11,658 7,045 1,302 840 272.12%
-
Tax Rate 30.46% - 22.24% 28.90% 30.52% 30.56% 57.43% -
Total Cost 44,251 16,246 86,179 67,910 43,121 17,188 68,294 -25.14%
-
Net Worth 156,358 151,796 151,397 154,567 152,928 138,600 140,113 7.59%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div 2,171 - 3,244 2,146 2,124 - - -
Div Payout % 36.08% - 31.87% 18.41% 30.15% - - -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 156,358 151,796 151,397 154,567 152,928 138,600 140,113 7.59%
NOSH 434,834 433,704 433,184 431,174 425,134 424,602 424,584 1.60%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 11.97% -6.51% 10.57% 14.65% 14.04% 7.04% 1.22% -
ROE 3.85% -0.65% 6.72% 7.54% 4.61% 0.94% 0.60% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 11.57 3.52 22.28 18.53 11.81 4.40 16.28 -20.37%
EPS 1.39 -0.23 2.38 2.73 1.66 0.31 0.20 264.61%
DPS 0.50 0.00 0.75 0.50 0.50 0.00 0.00 -
NAPS 0.36 0.35 0.35 0.36 0.36 0.33 0.33 5.97%
Adjusted Per Share Value based on latest NOSH - 431,174
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 11.53 3.50 22.09 18.24 11.50 4.24 15.85 -19.13%
EPS 1.38 -0.23 2.33 2.67 1.62 0.30 0.19 275.49%
DPS 0.50 0.00 0.74 0.49 0.49 0.00 0.00 -
NAPS 0.3585 0.348 0.3471 0.3544 0.3506 0.3178 0.3213 7.58%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.155 0.17 0.19 0.18 0.14 0.11 0.105 -
P/RPS 1.34 4.83 0.85 0.97 1.19 2.50 0.64 63.73%
P/EPS 11.18 -74.25 8.07 6.63 8.44 35.48 53.07 -64.62%
EY 8.94 -1.35 12.39 15.08 11.85 2.82 1.88 183.05%
DY 3.23 0.00 3.95 2.78 3.57 0.00 0.00 -
P/NAPS 0.43 0.49 0.54 0.50 0.39 0.33 0.32 21.79%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 24/04/24 30/01/24 30/10/23 26/07/23 18/04/23 17/01/23 26/10/22 -
Price 0.185 0.17 0.17 0.21 0.195 0.115 0.11 -
P/RPS 1.60 4.83 0.76 1.13 1.65 2.61 0.68 76.99%
P/EPS 13.35 -74.25 7.22 7.73 11.76 37.10 55.60 -61.40%
EY 7.49 -1.35 13.84 12.93 8.50 2.70 1.80 158.93%
DY 2.70 0.00 4.41 2.38 2.56 0.00 0.00 -
P/NAPS 0.51 0.49 0.49 0.58 0.54 0.35 0.33 33.70%

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