[SASBADI] YoY TTM Result on 31-May-2020 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
29-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-May-2020 [#3]
Profit Trend
QoQ- -713.66%
YoY- -1188.56%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
TTM Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 96,380 61,460 60,777 70,823 85,405 88,051 95,970 0.07%
PBT 13,694 -13,105 -455 -7,381 2,867 8,479 21,211 -7.03%
Tax -4,289 2,536 -1,437 -707 -2,124 -3,142 -4,416 -0.48%
NP 9,405 -10,569 -1,892 -8,088 743 5,337 16,795 -9.20%
-
NP to SH 9,405 -10,569 -1,892 -8,088 743 5,675 16,607 -9.03%
-
Tax Rate 31.32% - - - 74.08% 37.06% 20.82% -
Total Cost 86,975 72,029 62,669 78,911 84,662 82,714 79,175 1.57%
-
Net Worth 154,567 140,080 151,322 150,875 159,257 163,448 153,669 0.09%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div 2,124 - - - - - 6,288 -16.54%
Div Payout % 22.58% - - - - - 37.87% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 154,567 140,080 151,322 150,875 159,257 163,448 153,669 0.09%
NOSH 431,174 424,534 422,374 419,099 419,099 419,099 279,399 7.49%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 9.76% -17.20% -3.11% -11.42% 0.87% 6.06% 17.50% -
ROE 6.08% -7.54% -1.25% -5.36% 0.47% 3.47% 10.81% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 22.45 14.48 14.46 16.90 20.38 21.01 34.35 -6.84%
EPS 2.19 -2.49 -0.45 -1.93 0.18 1.35 5.94 -15.31%
DPS 0.49 0.00 0.00 0.00 0.00 0.00 2.25 -22.42%
NAPS 0.36 0.33 0.36 0.36 0.38 0.39 0.55 -6.81%
Adjusted Per Share Value based on latest NOSH - 419,099
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 22.10 14.09 13.94 16.24 19.58 20.19 22.00 0.07%
EPS 2.16 -2.42 -0.43 -1.85 0.17 1.30 3.81 -9.02%
DPS 0.49 0.00 0.00 0.00 0.00 0.00 1.44 -16.43%
NAPS 0.3544 0.3212 0.347 0.3459 0.3652 0.3748 0.3523 0.09%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.18 0.13 0.245 0.115 0.175 0.36 1.38 -
P/RPS 0.80 0.90 1.69 0.68 0.86 1.71 4.02 -23.58%
P/EPS 8.22 -5.22 -54.43 -5.96 98.71 26.59 23.22 -15.88%
EY 12.17 -19.15 -1.84 -16.78 1.01 3.76 4.31 18.87%
DY 2.75 0.00 0.00 0.00 0.00 0.00 1.63 9.10%
P/NAPS 0.50 0.39 0.68 0.32 0.46 0.92 2.51 -23.56%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 26/07/23 26/07/22 29/07/21 29/07/20 23/07/19 26/07/18 26/07/17 -
Price 0.21 0.11 0.215 0.145 0.19 0.37 1.39 -
P/RPS 0.94 0.76 1.49 0.86 0.93 1.76 4.05 -21.59%
P/EPS 9.59 -4.42 -47.77 -7.51 107.17 27.32 23.39 -13.80%
EY 10.43 -22.63 -2.09 -13.31 0.93 3.66 4.28 15.99%
DY 2.36 0.00 0.00 0.00 0.00 0.00 1.62 6.46%
P/NAPS 0.58 0.33 0.60 0.40 0.50 0.95 2.53 -21.75%

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