[SAPIND] QoQ Annualized Quarter Result on 30-Apr-2022 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
15-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 281.01%
YoY- 3733.33%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 254,834 247,684 230,278 222,288 153,803 136,514 125,550 60.10%
PBT 13,405 10,372 8,808 7,476 -4,754 -7,005 -5,252 -
Tax -4,408 -2,113 -1,510 -680 907 -65 0 -
NP 8,997 8,258 7,298 6,796 -3,847 -7,070 -5,252 -
-
NP to SH 9,020 8,284 7,326 6,900 -3,812 -7,076 -5,296 -
-
Tax Rate 32.88% 20.37% 17.14% 9.10% - - - -
Total Cost 245,837 239,425 222,980 215,492 157,650 143,585 130,802 52.12%
-
Net Worth 106,252 103,341 103,341 101,886 99,703 98,975 101,886 2.82%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 4,293 3,299 4,948 - 1,455 1,940 2,911 29.47%
Div Payout % 47.60% 39.83% 67.55% - 0.00% 0.00% 0.00% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 106,252 103,341 103,341 101,886 99,703 98,975 101,886 2.82%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 3.53% 3.33% 3.17% 3.06% -2.50% -5.18% -4.18% -
ROE 8.49% 8.02% 7.09% 6.77% -3.82% -7.15% -5.20% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 350.16 340.34 316.42 305.44 211.34 187.58 172.52 60.10%
EPS 12.39 11.39 10.06 9.48 -5.24 -9.72 -7.28 -
DPS 5.90 4.53 6.80 0.00 2.00 2.67 4.00 29.48%
NAPS 1.46 1.42 1.42 1.40 1.37 1.36 1.40 2.82%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 350.06 340.24 316.33 305.35 211.28 187.53 172.47 60.10%
EPS 12.39 11.38 10.06 9.48 -5.24 -9.72 -7.28 -
DPS 5.90 4.53 6.80 0.00 2.00 2.67 4.00 29.48%
NAPS 1.4596 1.4196 1.4196 1.3996 1.3696 1.3596 1.3996 2.83%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.77 0.765 0.755 0.765 0.765 0.77 0.79 -
P/RPS 0.22 0.22 0.24 0.25 0.36 0.41 0.46 -38.76%
P/EPS 6.21 6.72 7.50 8.07 -14.60 -7.92 -10.86 -
EY 16.10 14.88 13.33 12.39 -6.85 -12.63 -9.21 -
DY 7.66 5.93 9.01 0.00 2.61 3.46 5.06 31.74%
P/NAPS 0.53 0.54 0.53 0.55 0.56 0.57 0.56 -3.59%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 29/03/23 07/12/22 22/09/22 15/06/22 23/03/22 17/11/21 22/09/21 -
Price 0.81 0.77 0.77 0.75 0.75 0.78 0.76 -
P/RPS 0.23 0.23 0.24 0.25 0.35 0.42 0.44 -35.03%
P/EPS 6.54 6.76 7.65 7.91 -14.32 -8.02 -10.44 -
EY 15.30 14.78 13.07 12.64 -6.98 -12.47 -9.58 -
DY 7.28 5.89 8.83 0.00 2.67 3.42 5.26 24.11%
P/NAPS 0.55 0.54 0.54 0.54 0.55 0.57 0.54 1.22%

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