[SASBADI] YoY Annualized 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- -46.98%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 122,032 117,912 124,844 84,120 65,292 0 -
PBT 26,532 25,224 25,516 12,960 9,144 0 -
Tax -9,004 -7,432 -6,512 -3,680 -2,552 0 -
NP 17,528 17,792 19,004 9,280 6,592 0 -
-
NP to SH 17,528 17,792 17,348 8,128 6,592 0 -
-
Tax Rate 33.94% 29.46% 25.52% 28.40% 27.91% - -
Total Cost 104,504 100,120 105,840 74,840 58,700 0 -
-
Net Worth 155,066 150,875 151,095 106,679 95,076 0 -
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div - - - - 15,212 - -
Div Payout % - - - - 230.77% - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 155,066 150,875 151,095 106,679 95,076 0 -
NOSH 419,099 419,099 279,806 126,999 126,769 0 -
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 14.36% 15.09% 15.22% 11.03% 10.10% 0.00% -
ROE 11.30% 11.79% 11.48% 7.62% 6.93% 0.00% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 29.12 28.13 44.62 66.24 51.50 0.00 -
EPS 4.20 4.24 6.20 6.40 5.20 0.00 -
DPS 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 0.37 0.36 0.54 0.84 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,999
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 27.98 27.04 28.63 19.29 14.97 0.00 -
EPS 4.02 4.08 3.98 1.86 1.51 0.00 -
DPS 0.00 0.00 0.00 0.00 3.49 0.00 -
NAPS 0.3555 0.3459 0.3464 0.2446 0.218 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 - -
Price 0.24 0.68 1.39 2.51 1.56 0.00 -
P/RPS 0.82 2.42 3.12 3.79 3.03 0.00 -
P/EPS 5.74 16.02 22.42 39.22 30.00 0.00 -
EY 17.43 6.24 4.46 2.55 3.33 0.00 -
DY 0.00 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 0.65 1.89 2.57 2.99 2.08 0.00 -
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 22/01/19 18/01/18 24/01/17 27/01/16 27/01/15 - -
Price 0.215 0.58 1.56 2.60 1.43 0.00 -
P/RPS 0.74 2.06 3.50 3.93 2.78 0.00 -
P/EPS 5.14 13.66 25.16 40.63 27.50 0.00 -
EY 19.45 7.32 3.97 2.46 3.64 0.00 -
DY 0.00 0.00 0.00 0.00 8.39 0.00 -
P/NAPS 0.58 1.61 2.89 3.10 1.91 0.00 -

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