[SAPIND] QoQ Cumulative Quarter Result on 31-Oct-2022 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
07-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 69.62%
YoY- 217.07%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 141,044 72,145 254,834 185,763 115,139 55,572 153,803 -5.62%
PBT 4,292 2,318 13,405 7,779 4,404 1,869 -4,754 -
Tax -1,373 -542 -4,408 -1,585 -755 -170 907 -
NP 2,919 1,776 8,997 6,194 3,649 1,699 -3,847 -
-
NP to SH 2,935 1,784 9,020 6,213 3,663 1,725 -3,812 -
-
Tax Rate 31.99% 23.38% 32.88% 20.38% 17.14% 9.10% - -
Total Cost 138,125 70,369 245,837 179,569 111,490 53,873 157,650 -8.45%
-
Net Worth 107,708 108,436 106,252 103,341 103,341 101,886 99,703 5.29%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - 4,293 2,474 2,474 - 1,455 -
Div Payout % - - 47.60% 39.83% 67.55% - 0.00% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 107,708 108,436 106,252 103,341 103,341 101,886 99,703 5.29%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 2.07% 2.46% 3.53% 3.33% 3.17% 3.06% -2.50% -
ROE 2.72% 1.65% 8.49% 6.01% 3.54% 1.69% -3.82% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 193.81 99.13 350.16 255.25 158.21 76.36 211.34 -5.62%
EPS 4.03 2.45 12.39 8.54 5.03 2.37 -5.24 -
DPS 0.00 0.00 5.90 3.40 3.40 0.00 2.00 -
NAPS 1.48 1.49 1.46 1.42 1.42 1.40 1.37 5.29%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 193.75 99.10 350.06 255.18 158.16 76.34 211.28 -5.62%
EPS 4.03 2.45 12.39 8.53 5.03 2.37 -5.24 -
DPS 0.00 0.00 5.90 3.40 3.40 0.00 2.00 -
NAPS 1.4796 1.4896 1.4596 1.4196 1.4196 1.3996 1.3696 5.30%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.845 0.83 0.77 0.765 0.755 0.765 0.765 -
P/RPS 0.44 0.84 0.22 0.30 0.48 1.00 0.36 14.35%
P/EPS 20.95 33.86 6.21 8.96 15.00 32.27 -14.60 -
EY 4.77 2.95 16.10 11.16 6.67 3.10 -6.85 -
DY 0.00 0.00 7.66 4.44 4.50 0.00 2.61 -
P/NAPS 0.57 0.56 0.53 0.54 0.53 0.55 0.56 1.19%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 12/09/23 14/06/23 29/03/23 07/12/22 22/09/22 15/06/22 23/03/22 -
Price 0.855 0.835 0.81 0.77 0.77 0.75 0.75 -
P/RPS 0.44 0.84 0.23 0.30 0.49 0.98 0.35 16.53%
P/EPS 21.20 34.06 6.54 9.02 15.30 31.64 -14.32 -
EY 4.72 2.94 15.30 11.09 6.54 3.16 -6.98 -
DY 0.00 0.00 7.28 4.42 4.42 0.00 2.67 -
P/NAPS 0.58 0.56 0.55 0.54 0.54 0.54 0.55 3.61%

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