[SAPIND] QoQ TTM 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- 208.4%
YoY- 369.76%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 280,739 271,407 254,834 237,200 206,167 162,826 153,803 49.52%
PBT 13,293 13,854 13,405 8,279 2,276 -3,074 -4,754 -
Tax -5,026 -4,780 -4,408 -629 152 869 907 -
NP 8,267 9,074 8,997 7,650 2,428 -2,205 -3,847 -
-
NP to SH 8,292 9,078 9,019 7,707 2,499 -2,131 -3,811 -
-
Tax Rate 37.81% 34.50% 32.88% 7.60% -6.68% - - -
Total Cost 272,472 262,333 245,837 229,550 203,739 165,031 157,650 44.16%
-
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 1,819 4,293 4,293 2,474 2,474 1,455 1,455 16.09%
Div Payout % 21.94% 47.30% 47.61% 32.11% 99.01% 0.00% 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 2.94% 3.34% 3.53% 3.23% 1.18% -1.35% -2.50% -
ROE 7.70% 8.37% 8.49% 7.46% 2.42% -2.09% -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 385.76 372.93 350.16 325.93 283.29 223.74 211.34 49.52%
EPS 11.39 12.47 12.39 10.59 3.43 -2.93 -5.24 -
DPS 2.50 5.90 5.90 3.40 3.40 2.00 2.00 16.08%
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 385.65 372.83 350.06 325.84 283.21 223.67 211.28 49.52%
EPS 11.39 12.47 12.39 10.59 3.43 -2.93 -5.24 -
DPS 2.50 5.90 5.90 3.40 3.40 2.00 2.00 16.08%
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 0.22 0.22 0.22 0.23 0.27 0.34 0.36 -28.05%
P/EPS 7.42 6.65 6.21 7.22 21.99 -26.13 -14.61 -
EY 13.48 15.03 16.09 13.84 4.55 -3.83 -6.85 -
DY 2.96 7.11 7.66 4.44 4.50 2.61 2.61 8.77%
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 0.22 0.22 0.23 0.24 0.27 0.34 0.35 -26.68%
P/EPS 7.50 6.69 6.54 7.27 22.42 -25.61 -14.32 -
EY 13.33 14.94 15.30 13.75 4.46 -3.90 -6.98 -
DY 2.92 7.07 7.28 4.42 4.42 2.67 2.67 6.16%
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