[SAPIND] QoQ TTM Result on 31-Jul-2022 [#2]

Announcement Date
22-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 217.27%
YoY- -33.64%
Quarter Report
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 206,167 162,826 153,803 146,552 162,320 179,776 155,870 20.55%
PBT 2,276 -3,074 -4,754 -1,331 5,329 7,413 2,284 -0.23%
Tax 152 869 907 -1,538 -1,552 -1,684 -1,552 -
NP 2,428 -2,205 -3,847 -2,869 3,777 5,729 732 122.90%
-
NP to SH 2,499 -2,131 -3,811 -2,857 3,766 5,722 731 127.44%
-
Tax Rate -6.68% - - - 29.12% 22.72% 67.95% -
Total Cost 203,739 165,031 157,650 149,421 158,543 174,047 155,138 19.98%
-
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 2,474 1,455 1,455 2,183 2,183 727 727 126.75%
Div Payout % 99.01% 0.00% 0.00% 0.00% 57.97% 12.72% 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 1.18% -1.35% -2.50% -1.96% 2.33% 3.19% 0.47% -
ROE 2.42% -2.09% -3.82% -2.89% 3.70% 5.42% 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 283.29 223.74 211.34 201.37 223.04 247.03 214.18 20.55%
EPS 3.43 -2.93 -5.24 -3.93 5.17 7.86 1.00 127.95%
DPS 3.40 2.00 2.00 3.00 3.00 1.00 1.00 126.61%
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 283.29 223.74 211.34 201.37 223.04 247.03 214.18 20.55%
EPS 3.43 -2.93 -5.24 -3.93 5.17 7.86 1.00 127.95%
DPS 3.40 2.00 2.00 3.00 3.00 1.00 1.00 126.61%
NAPS 1.42 1.40 1.37 1.36 1.40 1.45 1.45 -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 0.27 0.34 0.36 0.38 0.35 0.35 0.36 -17.49%
P/EPS 21.99 -26.13 -14.61 -19.61 15.27 10.94 77.16 -56.79%
EY 4.55 -3.83 -6.85 -5.10 6.55 9.14 1.30 131.05%
DY 4.50 2.61 2.61 3.90 3.80 1.16 1.29 130.53%
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 0.27 0.34 0.35 0.39 0.34 0.34 0.40 -23.10%
P/EPS 22.42 -25.61 -14.32 -19.87 14.69 10.75 84.62 -58.84%
EY 4.46 -3.90 -6.98 -5.03 6.81 9.30 1.18 143.23%
DY 4.42 2.67 2.67 3.85 3.95 1.18 1.18 141.77%
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