[SASBADI] YoY Annualized Quarter Result on 30-Nov-2020 [#1]

Stock

[SASBADI] SASBADI HOLDINGS BHD

Announcement Date

27-Jan-2021

Admission Sponsor

Sponsor

Financial Year

31-Aug-2021

Quarter

30-Nov-2020 [#1]

Profit Trend

QoQ- 106.17%

YoY- -96.57%

Quarter Report

Sasbadi Q1 FY2021 Results.pdf

Latest QR

Upcoming QR

SASBADI's Result

SASBADI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Annualized Quarter Result
Revenue	61,012	73,960	37,652	57,948	110,980	122,032	117,912	-10.39%
YoY %	-17.51%	96.43%	-35.02%	-47.79%	-9.06%	3.49%	-	-
Horiz. %	51.74%	62.72%	31.93%	49.15%	94.12%	103.49%	100.00%	-
PBT	-4,744	7,500	-10,436	1,104	23,508	26,532	25,224	-
YoY %	-163.25%	171.87%	-1,045.29%	-95.30%	-11.40%	5.19%	-	-
Horiz. %	-18.81%	29.73%	-41.37%	4.38%	93.20%	105.19%	100.00%	-
Tax	772	-2,292	1,332	-552	-7,424	-9,004	-7,432	-
YoY %	133.68%	-272.07%	341.30%	92.56%	17.55%	-21.15%	-	-
Horiz. %	-10.39%	30.84%	-17.92%	7.43%	99.89%	121.15%	100.00%	-
NP	-3,972	5,208	-9,104	552	16,084	17,528	17,792	-
YoY %	-176.27%	157.21%	-1,749.28%	-96.57%	-8.24%	-1.48%	-	-
Horiz. %	-22.32%	29.27%	-51.17%	3.10%	90.40%	98.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,972	5,208	-9,104	552	16,084	17,528	17,792	-
YoY %	-176.27%	157.21%	-1,749.28%	-96.57%	-8.24%	-1.48%	-	-
Horiz. %	-22.32%	29.27%	-51.17%	3.10%	90.40%	98.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	30.56%	-	50.00%	31.58%	33.94%	29.46%	-
YoY %	-	0.00%	-	58.33%	-6.95%	15.21%	-	-
Horiz. %	-	103.73%	-	169.72%	107.20%	115.21%	100.00%	-
Total Cost	64,984	68,752	46,756	57,396	94,896	104,504	100,120	-6.94%
YoY %	-5.48%	47.04%	-18.54%	-39.52%	-9.19%	4.38%	-	-
Horiz. %	64.91%	68.67%	46.70%	57.33%	94.78%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,796	138,600	135,792	146,684	159,257	155,066	150,875	0.10%
YoY %	9.52%	2.07%	-7.43%	-7.89%	2.70%	2.78%	-	-
Horiz. %	100.61%	91.86%	90.00%	97.22%	105.56%	102.78%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Equity
Net Worth	151,796	138,600	135,792	146,684	159,257	155,066	150,875	0.10%
YoY %	9.52%	2.07%	-7.43%	-7.89%	2.70%	2.78%	-	-
Horiz. %	100.61%	91.86%	90.00%	97.22%	105.56%	102.78%	100.00%	-
NOSH	433,704	424,602	424,384	419,099	419,099	419,099	419,099	0.57%
YoY %	2.14%	0.05%	1.26%	0.00%	0.00%	0.00%	-	-
Horiz. %	103.48%	101.31%	101.26%	100.00%	100.00%	100.00%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Ratio Analysis
NP Margin	-6.51%	7.04%	-24.18%	0.95%	14.49%	14.36%	15.09%	-
YoY %	-192.47%	129.11%	-2,645.26%	-93.44%	0.91%	-4.84%	-	-
Horiz. %	-43.14%	46.65%	-160.24%	6.30%	96.02%	95.16%	100.00%	-
ROE	-2.62%	3.76%	-6.70%	0.38%	10.10%	11.30%	11.79%	-
YoY %	-169.68%	156.12%	-1,863.16%	-96.24%	-10.62%	-4.16%	-	-
Horiz. %	-22.22%	31.89%	-56.83%	3.22%	85.67%	95.84%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Per Share
RPS	14.07	17.61	8.87	13.83	26.48	29.12	28.13	-10.90%
YoY %	-20.10%	98.53%	-35.86%	-47.77%	-9.07%	3.52%	-	-
Horiz. %	50.02%	62.60%	31.53%	49.16%	94.13%	103.52%	100.00%	-
EPS	-0.92	1.24	-2.16	0.12	3.84	4.20	4.24	-
YoY %	-174.19%	157.41%	-1,900.00%	-96.88%	-8.57%	-0.94%	-	-
Horiz. %	-21.70%	29.25%	-50.94%	2.83%	90.57%	99.06%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.35	0.33	0.32	0.35	0.38	0.37	0.36	-0.46%
YoY %	6.06%	3.12%	-8.57%	-7.89%	2.70%	2.78%	-	-
Horiz. %	97.22%	91.67%	88.89%	97.22%	105.56%	102.78%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 419,099
RPS	13.99	16.96	8.63	13.29	25.45	27.98	27.04	-10.39%
YoY %	-17.51%	96.52%	-35.06%	-47.78%	-9.04%	3.48%	-	-
Horiz. %	51.74%	62.72%	31.92%	49.15%	94.12%	103.48%	100.00%	-
EPS	-0.91	1.19	-2.09	0.13	3.69	4.02	4.08	-
YoY %	-176.47%	156.94%	-1,707.69%	-96.48%	-8.21%	-1.47%	-	-
Horiz. %	-22.30%	29.17%	-51.23%	3.19%	90.44%	98.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.348	0.3178	0.3114	0.3363	0.3652	0.3555	0.3459	0.10%
YoY %	9.50%	2.06%	-7.40%	-7.91%	2.73%	2.78%	-	-
Horiz. %	100.61%	91.88%	90.03%	97.22%	105.58%	102.78%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/23	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	-
Price	0.17	0.11	0.14	0.125	0.165	0.24	0.68	-
P/RPS	1.21	0.62	1.58	0.90	0.62	0.82	2.42	-10.90%
YoY %	95.16%	-60.76%	75.56%	45.16%	-24.39%	-66.12%	-	-
Horiz. %	50.00%	25.62%	65.29%	37.19%	25.62%	33.88%	100.00%	-
P/EPS	-18.56	8.87	-6.53	94.90	4.30	5.74	16.02	-
YoY %	-309.24%	235.83%	-106.88%	2,106.98%	-25.09%	-64.17%	-	-
Horiz. %	-115.86%	55.37%	-40.76%	592.38%	26.84%	35.83%	100.00%	-
EY	-5.39	11.27	-15.32	1.05	23.26	17.43	6.24	-
YoY %	-147.83%	173.56%	-1,559.05%	-95.49%	33.45%	179.33%	-	-
Horiz. %	-86.38%	180.61%	-245.51%	16.83%	372.76%	279.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.33	0.44	0.36	0.43	0.65	1.89	-20.13%
YoY %	48.48%	-25.00%	22.22%	-16.28%	-33.85%	-65.61%	-	-
Horiz. %	25.93%	17.46%	23.28%	19.05%	22.75%	34.39%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	30/01/24	17/01/23	25/01/22	27/01/21	21/01/20	22/01/19	18/01/18	-
Price	0.17	0.115	0.13	0.13	0.185	0.215	0.58	-
P/RPS	1.21	0.65	1.47	0.94	0.70	0.74	2.06	-8.48%
YoY %	86.15%	-55.78%	56.38%	34.29%	-5.41%	-64.08%	-	-
Horiz. %	58.74%	31.55%	71.36%	45.63%	33.98%	35.92%	100.00%	-
P/EPS	-18.56	9.27	-6.06	98.70	4.82	5.14	13.66	-
YoY %	-300.22%	252.97%	-106.14%	1,947.72%	-6.23%	-62.37%	-	-
Horiz. %	-135.87%	67.86%	-44.36%	722.55%	35.29%	37.63%	100.00%	-
EY	-5.39	10.78	-16.50	1.01	20.74	19.45	7.32	-
YoY %	-150.00%	165.33%	-1,733.66%	-95.13%	6.63%	165.71%	-	-
Horiz. %	-73.63%	147.27%	-225.41%	13.80%	283.33%	265.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.35	0.41	0.37	0.49	0.58	1.61	-17.97%
YoY %	40.00%	-14.63%	10.81%	-24.49%	-15.52%	-63.98%	-	-
Horiz. %	30.43%	21.74%	25.47%	22.98%	30.43%	36.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos