[SASBADI] QoQ Quarter Result on 30-Nov-2015 [#1]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- -8.96%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 15,388 22,416 33,856 21,030 20,650 18,868 32,113 -38.62%
PBT 4,253 5,699 9,038 3,240 3,360 4,299 11,465 -48.21%
Tax -200 -1,642 -2,374 -920 -673 -1,185 -3,128 -83.87%
NP 4,053 4,057 6,664 2,320 2,687 3,114 8,337 -38.03%
-
NP to SH 4,184 3,844 6,635 2,032 2,232 3,114 8,337 -36.71%
-
Tax Rate 4.70% 28.81% 26.27% 28.40% 20.03% 27.56% 27.28% -
Total Cost 11,335 18,359 27,192 18,710 17,963 15,754 23,776 -38.83%
-
Net Worth 97,789 142,060 135,376 106,679 52,018 102,952 100,399 -1.73%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 3,492 - 1,327 - 2,537 - - -
Div Payout % 83.47% - 20.00% - 113.69% - - -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 97,789 142,060 135,376 106,679 52,018 102,952 100,399 -1.73%
NOSH 279,400 278,550 132,722 126,999 126,875 127,102 127,088 68.67%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 26.34% 18.10% 19.68% 11.03% 13.01% 16.50% 25.96% -
ROE 4.28% 2.71% 4.90% 1.90% 4.29% 3.02% 8.30% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 5.51 8.05 25.51 16.56 16.28 14.84 25.27 -63.60%
EPS 1.00 1.38 5.00 1.60 0.88 2.45 6.56 -71.30%
DPS 1.25 0.00 1.00 0.00 2.00 0.00 0.00 -
NAPS 0.35 0.51 1.02 0.84 0.41 0.81 0.79 -41.74%
Adjusted Per Share Value based on latest NOSH - 126,999
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 3.53 5.14 7.76 4.82 4.73 4.33 7.36 -38.59%
EPS 0.96 0.88 1.52 0.47 0.51 0.71 1.91 -36.65%
DPS 0.80 0.00 0.30 0.00 0.58 0.00 0.00 -
NAPS 0.2242 0.3257 0.3104 0.2446 0.1193 0.2361 0.2302 -1.73%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.03 1.26 2.50 2.51 2.25 2.22 1.51 -
P/RPS 18.70 15.66 9.80 15.16 13.82 14.95 5.98 113.10%
P/EPS 68.78 91.30 50.01 156.87 127.90 90.61 23.02 106.75%
EY 1.45 1.10 2.00 0.64 0.78 1.10 4.34 -51.69%
DY 1.21 0.00 0.40 0.00 0.89 0.00 0.00 -
P/NAPS 2.94 2.47 2.45 2.99 5.49 2.74 1.91 33.13%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/10/16 26/07/16 26/04/16 27/01/16 29/10/15 28/07/15 27/04/15 -
Price 1.42 1.19 1.20 2.60 2.53 2.67 2.31 -
P/RPS 25.78 14.79 4.70 15.70 15.54 17.99 9.14 99.00%
P/EPS 94.83 86.23 24.00 162.50 143.81 108.98 35.21 92.99%
EY 1.05 1.16 4.17 0.62 0.70 0.92 2.84 -48.33%
DY 0.88 0.00 0.83 0.00 0.79 0.00 0.00 -
P/NAPS 4.06 2.33 1.18 3.10 6.17 3.30 2.92 24.45%

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