[SASBADI] QoQ Quarter Result on 31-May-2016 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
26-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- -42.06%
YoY- 23.44%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 27,173 31,211 15,388 22,416 33,856 21,030 20,650 20.10%
PBT 7,083 6,379 4,253 5,699 9,038 3,240 3,360 64.48%
Tax -1,891 -1,628 -200 -1,642 -2,374 -920 -673 99.24%
NP 5,192 4,751 4,053 4,057 6,664 2,320 2,687 55.19%
-
NP to SH 5,369 4,337 4,184 3,844 6,635 2,032 2,232 79.62%
-
Tax Rate 26.70% 25.52% 4.70% 28.81% 26.27% 28.40% 20.03% -
Total Cost 21,981 26,460 11,335 18,359 27,192 18,710 17,963 14.41%
-
Net Worth 153,799 151,095 97,789 142,060 135,376 106,679 52,018 106.13%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 2,796 - 3,492 - 1,327 - 2,537 6.70%
Div Payout % 52.08% - 83.47% - 20.00% - 113.69% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 153,799 151,095 97,789 142,060 135,376 106,679 52,018 106.13%
NOSH 279,635 279,806 279,400 278,550 132,722 126,999 126,875 69.44%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 19.11% 15.22% 26.34% 18.10% 19.68% 11.03% 13.01% -
ROE 3.49% 2.87% 4.28% 2.71% 4.90% 1.90% 4.29% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 9.72 11.15 5.51 8.05 25.51 16.56 16.28 -29.11%
EPS 1.92 1.55 1.00 1.38 5.00 1.60 0.88 68.30%
DPS 1.00 0.00 1.25 0.00 1.00 0.00 2.00 -37.03%
NAPS 0.55 0.54 0.35 0.51 1.02 0.84 0.41 21.65%
Adjusted Per Share Value based on latest NOSH - 278,550
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 6.23 7.16 3.53 5.14 7.76 4.82 4.73 20.17%
EPS 1.23 0.99 0.96 0.88 1.52 0.47 0.51 79.93%
DPS 0.64 0.00 0.80 0.00 0.30 0.00 0.58 6.78%
NAPS 0.3526 0.3464 0.2242 0.3257 0.3104 0.2446 0.1193 106.08%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 1.57 1.39 1.03 1.26 2.50 2.51 2.25 -
P/RPS 16.16 12.46 18.70 15.66 9.80 15.16 13.82 11.00%
P/EPS 81.77 89.68 68.78 91.30 50.01 156.87 127.90 -25.80%
EY 1.22 1.12 1.45 1.10 2.00 0.64 0.78 34.78%
DY 0.64 0.00 1.21 0.00 0.40 0.00 0.89 -19.75%
P/NAPS 2.85 2.57 2.94 2.47 2.45 2.99 5.49 -35.43%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 25/04/17 24/01/17 31/10/16 26/07/16 26/04/16 27/01/16 29/10/15 -
Price 1.55 1.56 1.42 1.19 1.20 2.60 2.53 -
P/RPS 15.95 13.99 25.78 14.79 4.70 15.70 15.54 1.75%
P/EPS 80.73 100.65 94.83 86.23 24.00 162.50 143.81 -31.97%
EY 1.24 0.99 1.05 1.16 4.17 0.62 0.70 46.45%
DY 0.65 0.00 0.88 0.00 0.83 0.00 0.79 -12.20%
P/NAPS 2.82 2.89 4.06 2.33 1.18 3.10 6.17 -40.69%

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