[SAPIND] QoQ TTM Result on 31-Oct-2020 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 78.59%
YoY- -123.74%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 162,320 179,776 155,870 158,062 157,807 181,757 223,683 -19.26%
PBT 5,329 7,413 2,284 -301 -4,000 -2,923 3,763 26.13%
Tax -1,552 -1,684 -1,552 -619 -731 -823 -1,380 8.15%
NP 3,777 5,729 732 -920 -4,731 -3,746 2,383 35.97%
-
NP to SH 3,766 5,722 731 -1,037 -4,843 -3,765 2,391 35.41%
-
Tax Rate 29.12% 22.72% 67.95% - - - 36.67% -
Total Cost 158,543 174,047 155,138 158,982 162,538 185,503 221,300 -19.95%
-
Net Worth 101,886 105,525 105,525 103,341 101,886 102,614 106,252 -2.76%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 2,183 727 727 1,455 1,455 1,455 1,455 31.08%
Div Payout % 57.97% 12.72% 99.56% 0.00% 0.00% 0.00% 60.87% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 101,886 105,525 105,525 103,341 101,886 102,614 106,252 -2.76%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 2.33% 3.19% 0.47% -0.58% -3.00% -2.06% 1.07% -
ROE 3.70% 5.42% 0.69% -1.00% -4.75% -3.67% 2.25% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 223.04 247.03 214.18 217.19 216.84 249.75 307.36 -19.26%
EPS 5.17 7.86 1.00 -1.42 -6.65 -5.17 3.29 35.20%
DPS 3.00 1.00 1.00 2.00 2.00 2.00 2.00 31.06%
NAPS 1.40 1.45 1.45 1.42 1.40 1.41 1.46 -2.76%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 222.98 246.96 214.12 217.13 216.78 249.68 307.27 -19.26%
EPS 5.17 7.86 1.00 -1.42 -6.65 -5.17 3.28 35.47%
DPS 3.00 1.00 1.00 2.00 2.00 2.00 2.00 31.06%
NAPS 1.3996 1.4496 1.4496 1.4196 1.3996 1.4096 1.4596 -2.76%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.79 0.86 0.775 0.47 0.41 0.475 0.69 -
P/RPS 0.35 0.35 0.36 0.22 0.19 0.19 0.22 36.31%
P/EPS 15.27 10.94 77.16 -32.98 -6.16 -9.18 21.00 -19.15%
EY 6.55 9.14 1.30 -3.03 -16.23 -10.89 4.76 23.73%
DY 3.80 1.16 1.29 4.26 4.88 4.21 2.90 19.76%
P/NAPS 0.56 0.59 0.53 0.33 0.29 0.34 0.47 12.40%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 22/09/21 16/06/21 24/03/21 24/11/20 23/09/20 18/06/20 31/03/20 -
Price 0.76 0.845 0.85 0.65 0.435 0.45 0.45 -
P/RPS 0.34 0.34 0.40 0.30 0.20 0.18 0.15 72.64%
P/EPS 14.69 10.75 84.62 -45.62 -6.54 -8.70 13.70 4.76%
EY 6.81 9.30 1.18 -2.19 -15.30 -11.50 7.30 -4.53%
DY 3.95 1.18 1.18 3.08 4.60 4.44 4.44 -7.50%
P/NAPS 0.54 0.58 0.59 0.46 0.31 0.32 0.31 44.82%

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