[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2021 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- -33.61%
YoY- -208.91%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 230,278 222,288 153,803 136,514 125,550 186,196 155,870 29.80%
PBT 8,808 7,476 -4,754 -7,005 -5,252 756 2,284 146.52%
Tax -1,510 -680 907 -65 0 -528 -1,552 -1.81%
NP 7,298 6,796 -3,847 -7,070 -5,252 228 732 365.18%
-
NP to SH 7,326 6,900 -3,812 -7,076 -5,296 180 731 366.80%
-
Tax Rate 17.14% 9.10% - - - 69.84% 67.95% -
Total Cost 222,980 215,492 157,650 143,585 130,802 185,968 155,138 27.44%
-
Net Worth 103,341 101,886 99,703 98,975 101,886 105,525 105,525 -1.38%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 4,948 - 1,455 1,940 2,911 - 727 260.40%
Div Payout % 67.55% - 0.00% 0.00% 0.00% - 99.56% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 103,341 101,886 99,703 98,975 101,886 105,525 105,525 -1.38%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 3.17% 3.06% -2.50% -5.18% -4.18% 0.12% 0.47% -
ROE 7.09% 6.77% -3.82% -7.15% -5.20% 0.17% 0.69% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 316.42 305.44 211.34 187.58 172.52 255.85 214.18 29.80%
EPS 10.06 9.48 -5.24 -9.72 -7.28 0.24 1.00 367.98%
DPS 6.80 0.00 2.00 2.67 4.00 0.00 1.00 260.18%
NAPS 1.42 1.40 1.37 1.36 1.40 1.45 1.45 -1.38%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 316.33 305.35 211.28 187.53 172.47 255.77 214.12 29.80%
EPS 10.06 9.48 -5.24 -9.72 -7.28 0.25 1.00 367.98%
DPS 6.80 0.00 2.00 2.67 4.00 0.00 1.00 260.18%
NAPS 1.4196 1.3996 1.3696 1.3596 1.3996 1.4496 1.4496 -1.38%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.755 0.765 0.765 0.77 0.79 0.86 0.775 -
P/RPS 0.24 0.25 0.36 0.41 0.46 0.34 0.36 -23.74%
P/EPS 7.50 8.07 -14.60 -7.92 -10.86 347.71 77.16 -78.94%
EY 13.33 12.39 -6.85 -12.63 -9.21 0.29 1.30 373.99%
DY 9.01 0.00 2.61 3.46 5.06 0.00 1.29 266.69%
P/NAPS 0.53 0.55 0.56 0.57 0.56 0.59 0.53 0.00%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 22/09/22 15/06/22 23/03/22 17/11/21 22/09/21 16/06/21 24/03/21 -
Price 0.77 0.75 0.75 0.78 0.76 0.845 0.85 -
P/RPS 0.24 0.25 0.35 0.42 0.44 0.33 0.40 -28.92%
P/EPS 7.65 7.91 -14.32 -8.02 -10.44 341.64 84.62 -79.94%
EY 13.07 12.64 -6.98 -12.47 -9.58 0.29 1.18 399.08%
DY 8.83 0.00 2.67 3.42 5.26 0.00 1.18 283.99%
P/NAPS 0.54 0.54 0.55 0.57 0.54 0.58 0.59 -5.74%

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