[SASBADI] YoY Cumulative Quarter Result on 31-May-2021 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 14.68%
YoY- 256.91%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 66,237 79,568 52,322 53,989 55,652 72,630 75,066 -2.06%
PBT 9,671 16,396 4,675 7,212 -1,637 12,764 14,021 -5.99%
Tax -3,407 -4,738 -1,582 -2,900 -1,111 -4,118 -4,115 -3.09%
NP 6,264 11,658 3,093 4,312 -2,748 8,646 9,906 -7.34%
-
NP to SH 6,264 11,658 3,093 4,312 -2,748 8,646 9,906 -7.34%
-
Tax Rate 35.23% 28.90% 33.84% 40.21% - 32.26% 29.35% -
Total Cost 59,973 67,910 49,229 49,677 58,400 63,984 65,160 -1.37%
-
Net Worth 157,008 154,567 140,080 151,322 150,875 159,257 163,448 -0.66%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 2,180 2,146 - - - - - -
Div Payout % 34.81% 18.41% - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 157,008 154,567 140,080 151,322 150,875 159,257 163,448 -0.66%
NOSH 436,134 431,174 424,534 422,374 419,099 419,099 419,099 0.66%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 9.46% 14.65% 5.91% 7.99% -4.94% 11.90% 13.20% -
ROE 3.99% 7.54% 2.21% 2.85% -1.82% 5.43% 6.06% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 15.19 18.53 12.33 12.84 13.28 17.33 17.91 -2.70%
EPS 1.44 2.73 0.73 1.03 -0.66 2.06 2.36 -7.89%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.33 0.36 0.36 0.38 0.39 -1.32%
Adjusted Per Share Value based on latest NOSH - 422,374
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 15.19 18.24 12.00 12.38 12.76 16.65 17.21 -2.05%
EPS 1.44 2.67 0.71 0.99 -0.63 1.98 2.27 -7.29%
DPS 0.50 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.3544 0.3212 0.347 0.3459 0.3652 0.3748 -0.66%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.17 0.18 0.13 0.245 0.115 0.175 0.36 -
P/RPS 1.12 0.97 1.05 1.91 0.87 1.01 2.01 -9.27%
P/EPS 11.84 6.63 17.84 23.88 -17.54 8.48 15.23 -4.10%
EY 8.45 15.08 5.60 4.19 -5.70 11.79 6.57 4.27%
DY 2.94 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.39 0.68 0.32 0.46 0.92 -10.58%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 25/07/24 26/07/23 26/07/22 29/07/21 29/07/20 23/07/19 26/07/18 -
Price 0.175 0.21 0.11 0.215 0.145 0.19 0.37 -
P/RPS 1.15 1.13 0.89 1.67 1.09 1.10 2.07 -9.32%
P/EPS 12.18 7.73 15.10 20.96 -22.11 9.21 15.65 -4.08%
EY 8.21 12.93 6.62 4.77 -4.52 10.86 6.39 4.26%
DY 2.86 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.33 0.60 0.40 0.50 0.95 -10.43%

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