[SASBADI] YoY Annualized Quarter Result on 30-Nov-2017 [#1]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
18-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- 121.35%
YoY- 2.56%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 57,948 110,980 122,032 117,912 124,844 84,120 65,292 -1.96%
PBT 1,104 23,508 26,532 25,224 25,516 12,960 9,144 -29.67%
Tax -552 -7,424 -9,004 -7,432 -6,512 -3,680 -2,552 -22.50%
NP 552 16,084 17,528 17,792 19,004 9,280 6,592 -33.83%
-
NP to SH 552 16,084 17,528 17,792 17,348 8,128 6,592 -33.83%
-
Tax Rate 50.00% 31.58% 33.94% 29.46% 25.52% 28.40% 27.91% -
Total Cost 57,396 94,896 104,504 100,120 105,840 74,840 58,700 -0.37%
-
Net Worth 146,684 159,257 155,066 150,875 151,095 106,679 95,076 7.48%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - - - 15,212 -
Div Payout % - - - - - - 230.77% -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 146,684 159,257 155,066 150,875 151,095 106,679 95,076 7.48%
NOSH 419,099 419,099 419,099 419,099 279,806 126,999 126,769 22.03%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 0.95% 14.49% 14.36% 15.09% 15.22% 11.03% 10.10% -
ROE 0.38% 10.10% 11.30% 11.79% 11.48% 7.62% 6.93% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 13.83 26.48 29.12 28.13 44.62 66.24 51.50 -19.66%
EPS 0.12 3.84 4.20 4.24 6.20 6.40 5.20 -46.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 0.35 0.38 0.37 0.36 0.54 0.84 0.75 -11.91%
Adjusted Per Share Value based on latest NOSH - 419,099
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 13.29 25.45 27.98 27.04 28.63 19.29 14.97 -1.96%
EPS 0.13 3.69 4.02 4.08 3.98 1.86 1.51 -33.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.49 -
NAPS 0.3363 0.3652 0.3555 0.3459 0.3464 0.2446 0.218 7.48%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.125 0.165 0.24 0.68 1.39 2.51 1.56 -
P/RPS 0.90 0.62 0.82 2.42 3.12 3.79 3.03 -18.30%
P/EPS 94.90 4.30 5.74 16.02 22.42 39.22 30.00 21.13%
EY 1.05 23.26 17.43 6.24 4.46 2.55 3.33 -17.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.69 -
P/NAPS 0.36 0.43 0.65 1.89 2.57 2.99 2.08 -25.32%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 27/01/21 21/01/20 22/01/19 18/01/18 24/01/17 27/01/16 27/01/15 -
Price 0.13 0.185 0.215 0.58 1.56 2.60 1.43 -
P/RPS 0.94 0.70 0.74 2.06 3.50 3.93 2.78 -16.51%
P/EPS 98.70 4.82 5.14 13.66 25.16 40.63 27.50 23.71%
EY 1.01 20.74 19.45 7.32 3.97 2.46 3.64 -19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.39 -
P/NAPS 0.37 0.49 0.58 1.61 2.89 3.10 1.91 -23.91%

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