[SAPIND] QoQ Cumulative Quarter Result on 30-Apr-2023 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
14-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
30-Apr-2023 [#1]
Profit Trend
QoQ- -80.22%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 295,569 218,130 141,044 72,145 254,834 185,763 115,139 87.15%
PBT 11,592 8,057 4,292 2,318 13,405 7,779 4,404 90.30%
Tax -4,226 -3,249 -1,373 -542 -4,408 -1,585 -755 214.26%
NP 7,366 4,808 2,919 1,776 8,997 6,194 3,649 59.52%
-
NP to SH 7,389 4,830 2,935 1,784 9,020 6,213 3,663 59.44%
-
Tax Rate 36.46% 40.33% 31.99% 23.38% 32.88% 20.38% 17.14% -
Total Cost 288,203 213,322 138,125 70,369 245,837 179,569 111,490 88.02%
-
Net Worth 111,347 109,164 107,708 108,436 106,252 103,341 103,341 5.08%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div 3,638 - - - 4,293 2,474 2,474 29.22%
Div Payout % 49.25% - - - 47.60% 39.83% 67.55% -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 111,347 109,164 107,708 108,436 106,252 103,341 103,341 5.08%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 2.49% 2.20% 2.07% 2.46% 3.53% 3.33% 3.17% -
ROE 6.64% 4.42% 2.72% 1.65% 8.49% 6.01% 3.54% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 406.14 299.73 193.81 99.13 350.16 255.25 158.21 87.16%
EPS 10.15 6.64 4.03 2.45 12.39 8.54 5.03 59.48%
DPS 5.00 0.00 0.00 0.00 5.90 3.40 3.40 29.22%
NAPS 1.53 1.50 1.48 1.49 1.46 1.42 1.42 5.08%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 406.02 299.64 193.75 99.10 350.06 255.18 158.16 87.16%
EPS 10.15 6.63 4.03 2.45 12.39 8.53 5.03 59.48%
DPS 5.00 0.00 0.00 0.00 5.90 3.40 3.40 29.22%
NAPS 1.5296 1.4996 1.4796 1.4896 1.4596 1.4196 1.4196 5.08%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 0.875 0.855 0.845 0.83 0.77 0.765 0.755 -
P/RPS 0.22 0.29 0.44 0.84 0.22 0.30 0.48 -40.46%
P/EPS 8.62 12.88 20.95 33.86 6.21 8.96 15.00 -30.80%
EY 11.60 7.76 4.77 2.95 16.10 11.16 6.67 44.47%
DY 5.71 0.00 0.00 0.00 7.66 4.44 4.50 17.15%
P/NAPS 0.57 0.57 0.57 0.56 0.53 0.54 0.53 4.95%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 27/03/24 06/12/23 12/09/23 14/06/23 29/03/23 07/12/22 22/09/22 -
Price 0.855 0.875 0.855 0.835 0.81 0.77 0.77 -
P/RPS 0.21 0.29 0.44 0.84 0.23 0.30 0.49 -43.06%
P/EPS 8.42 13.18 21.20 34.06 6.54 9.02 15.30 -32.77%
EY 11.87 7.58 4.72 2.94 15.30 11.09 6.54 48.63%
DY 5.85 0.00 0.00 0.00 7.28 4.42 4.42 20.48%
P/NAPS 0.56 0.58 0.58 0.56 0.55 0.54 0.54 2.44%

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