[SAPIND] QoQ TTM Result on 31-Oct-2023 [#3]

Announcement Date
06-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Oct-2023 [#3]
Profit Trend
QoQ- -7.9%
YoY- -0.91%
Quarter Report
View:
Show?
TTM Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 295,569 287,181 280,739 271,407 254,834 237,200 206,167 27.05%
PBT 11,592 13,683 13,293 13,854 13,405 8,279 2,276 195.14%
Tax -4,226 -6,072 -5,026 -4,780 -4,408 -629 152 -
NP 7,366 7,611 8,267 9,074 8,997 7,650 2,428 109.14%
-
NP to SH 7,395 7,637 8,292 9,078 9,019 7,707 2,499 105.71%
-
Tax Rate 36.46% 44.38% 37.81% 34.50% 32.88% 7.60% -6.68% -
Total Cost 288,203 279,570 272,472 262,333 245,837 229,550 203,739 25.93%
-
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 1,819 1,819 4,293 4,293 2,474 2,474 29.22%
Div Payout % 49.21% 23.82% 21.94% 47.30% 47.61% 32.11% 99.01% -
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% 2.65% 2.94% 3.34% 3.53% 3.23% 1.18% -
ROE 6.64% 7.00% 7.70% 8.37% 8.49% 7.46% 2.42% -
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 406.14 394.61 385.76 372.93 350.16 325.93 283.29 27.06%
EPS 10.16 10.49 11.39 12.47 12.39 10.59 3.43 105.84%
DPS 5.00 2.50 2.50 5.90 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 406.14 394.61 385.76 372.93 350.16 325.93 283.29 27.06%
EPS 10.16 10.49 11.39 12.47 12.39 10.59 3.43 105.84%
DPS 5.00 2.50 2.50 5.90 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%
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 0.22 0.22 0.22 0.22 0.23 0.27 -12.72%
P/EPS 8.61 8.15 7.42 6.65 6.21 7.22 21.99 -46.38%
EY 11.61 12.27 13.48 15.03 16.09 13.84 4.55 86.41%
DY 5.71 2.92 2.96 7.11 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 0.22 0.22 0.22 0.23 0.24 0.27 -15.38%
P/EPS 8.41 8.34 7.50 6.69 6.54 7.27 22.42 -47.89%
EY 11.88 11.99 13.33 14.94 15.30 13.75 4.46 91.81%
DY 5.85 2.86 2.92 7.07 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