[SASBADI] YoY Quarter Result on 2022-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 29,402 19,372 15,318 4,946 17,795 19,095 21,687 5.20% YoY % 51.78% 26.47% 209.70% -72.21% -6.81% -11.95% - Horiz. % 135.57% 89.33% 70.63% 22.81% 82.05% 88.05% 100.00%
PBT 6,257 2,361 1,400 -10,559 1,212 1,009 3,532 9.99% YoY % 165.01% 68.64% 113.26% -971.20% 20.12% -71.43% - Horiz. % 177.15% 66.85% 39.64% -298.95% 34.31% 28.57% 100.00%
Tax -1,644 -331 -848 1,788 -577 -484 -916 10.23% YoY % -396.68% 60.97% -147.43% 409.88% -19.21% 47.16% - Horiz. % 179.48% 36.14% 92.58% -195.20% 62.99% 52.84% 100.00%
NP 4,613 2,030 552 -8,771 635 525 2,616 9.91% YoY % 127.24% 267.75% 106.29% -1,481.26% 20.95% -79.93% - Horiz. % 176.34% 77.60% 21.10% -335.28% 24.27% 20.07% 100.00%
NP to SH 4,613 2,030 552 -8,771 635 525 2,563 10.29% YoY % 127.24% 267.75% 106.29% -1,481.26% 20.95% -79.52% - Horiz. % 179.98% 79.20% 21.54% -342.22% 24.78% 20.48% 100.00%
Tax Rate 26.27 % 14.02 % 60.57 % - % 47.61 % 47.97 % 25.93 % 0.22% YoY % 87.38% -76.85% 0.00% 0.00% -0.75% 85.00% - Horiz. % 101.31% 54.07% 233.59% 0.00% 183.61% 185.00% 100.00%
Total Cost 24,789 17,342 14,766 13,717 17,160 18,570 19,071 4.47% YoY % 42.94% 17.45% 7.65% -20.06% -7.59% -2.63% - Horiz. % 129.98% 90.93% 77.43% 71.93% 89.98% 97.37% 100.00%
Net Worth 154,567 140,080 151,322 150,875 159,257 163,448 153,669 0.10% YoY % 10.34% -7.43% 0.30% -5.26% -2.56% 6.36% - Horiz. % 100.58% 91.16% 98.47% 98.18% 103.64% 106.36% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 0.10% YoY % 10.34% -7.43% 0.30% -5.26% -2.56% 6.36% - Horiz. % 100.58% 91.16% 98.47% 98.18% 103.64% 106.36% 100.00%
NOSH 429,355 424,485 420,341 419,099 419,099 419,099 279,399 7.42% YoY % 1.15% 0.99% 0.30% 0.00% 0.00% 50.00% - Horiz. % 153.67% 151.93% 150.44% 150.00% 150.00% 150.00% 100.00%
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 15.69 % 10.48 % 3.60 % -177.34 % 3.57 % 2.75 % 12.06 % 4.48% YoY % 49.71% 191.11% 102.03% -5,067.51% 29.82% -77.20% - Horiz. % 130.10% 86.90% 29.85% -1,470.48% 29.60% 22.80% 100.00%
ROE 2.98 % 1.45 % 0.36 % -5.81 % 0.40 % 0.32 % 1.67 % 10.13% YoY % 105.52% 302.78% 106.20% -1,552.50% 25.00% -80.84% - Horiz. % 178.44% 86.83% 21.56% -347.90% 23.95% 19.16% 100.00%
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 6.85 4.56 3.64 1.18 4.25 4.56 7.76 -2.06% YoY % 50.22% 25.27% 208.47% -72.24% -6.80% -41.24% - Horiz. % 88.27% 58.76% 46.91% 15.21% 54.77% 58.76% 100.00%
EPS 1.07 0.48 0.13 -2.09 0.15 0.13 0.92 2.55% YoY % 122.92% 269.23% 106.22% -1,493.33% 15.38% -85.87% - Horiz. % 116.30% 52.17% 14.13% -227.17% 16.30% 14.13% 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 0.3600 0.3300 0.3600 0.3600 0.3800 0.3900 0.5500 -6.82% YoY % 9.09% -8.33% 0.00% -5.26% -2.56% -29.09% - Horiz. % 65.45% 60.00% 65.45% 65.45% 69.09% 70.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 436,134 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 6.74 4.44 3.51 1.13 4.08 4.38 4.97 5.21% YoY % 51.80% 26.50% 210.62% -72.30% -6.85% -11.87% - Horiz. % 135.61% 89.34% 70.62% 22.74% 82.09% 88.13% 100.00%
EPS 1.06 0.47 0.13 -2.01 0.15 0.12 0.59 10.25% YoY % 125.53% 261.54% 106.47% -1,440.00% 25.00% -79.66% - Horiz. % 179.66% 79.66% 22.03% -340.68% 25.42% 20.34% 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 0.3544 0.3212 0.3470 0.3459 0.3652 0.3748 0.3523 0.10% YoY % 10.34% -7.44% 0.32% -5.28% -2.56% 6.39% - Horiz. % 100.60% 91.17% 98.50% 98.18% 103.66% 106.39% 100.00%
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 0.1800 0.1300 0.2450 0.1150 0.1750 0.3600 1.3800 -
P/RPS 2.63 2.85 6.72 9.74 4.12 7.90 17.78 -27.27% YoY % -7.72% -57.59% -31.01% 136.41% -47.85% -55.57% - Horiz. % 14.79% 16.03% 37.80% 54.78% 23.17% 44.43% 100.00%
P/EPS 16.75 27.18 186.56 -5.49 115.50 287.38 150.44 -30.63% YoY % -38.37% -85.43% 3,498.18% -104.75% -59.81% 91.03% - Horiz. % 11.13% 18.07% 124.01% -3.65% 76.77% 191.03% 100.00%
EY 5.97 3.68 0.54 -18.20 0.87 0.35 0.66 44.32% YoY % 62.23% 581.48% 102.97% -2,191.95% 148.57% -46.97% - Horiz. % 904.55% 557.58% 81.82% -2,757.58% 131.82% 53.03% 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 0.50 0.39 0.68 0.32 0.46 0.92 2.51 -23.57% YoY % 28.21% -42.65% 112.50% -30.43% -50.00% -63.35% - Horiz. % 19.92% 15.54% 27.09% 12.75% 18.33% 36.65% 100.00%
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 - 26/07/22 29/07/21 29/07/20 23/07/19 26/07/18 26/07/17 -
Price 0.2100 0.1100 0.2150 0.1450 0.1900 0.3700 1.3900 -
P/RPS 3.07 2.41 5.90 12.29 4.47 8.12 17.91 -25.46% YoY % 27.39% -59.15% -51.99% 174.94% -44.95% -54.66% - Horiz. % 17.14% 13.46% 32.94% 68.62% 24.96% 45.34% 100.00%
P/EPS 19.55 23.00 163.72 -6.93 125.40 295.37 151.53 -28.90% YoY % -15.00% -85.95% 2,462.48% -105.53% -57.54% 94.93% - Horiz. % 12.90% 15.18% 108.04% -4.57% 82.76% 194.93% 100.00%
EY 5.12 4.35 0.61 -14.43 0.80 0.34 0.66 40.68% YoY % 17.70% 613.11% 104.23% -1,903.75% 135.29% -48.48% - Horiz. % 775.76% 659.09% 92.42% -2,186.36% 121.21% 51.52% 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 0.58 0.33 0.60 0.40 0.50 0.95 2.53 -21.76% YoY % 75.76% -45.00% 50.00% -20.00% -47.37% -62.45% - Horiz. % 22.92% 13.04% 23.72% 15.81% 19.76% 37.55% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SHB Q3 FY2022 Results.pdf 
