[SAPIND] YoY Annual (Unaudited) Result on 31-Jan-2021 [#4]

Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jan-2021 [#4]
Profit Trend
YoY- -69.41%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 254,834 153,803 155,870 223,683 228,784 211,713 223,156 2.23%
PBT 13,405 -4,754 2,284 3,763 4,848 3,361 8,157 8.62%
Tax -4,408 907 -1,552 -1,380 -704 -343 -2,342 11.11%
NP 8,997 -3,847 732 2,383 4,144 3,018 5,815 7.54%
-
NP to SH 9,020 -3,812 731 2,390 4,236 3,077 6,147 6.59%
-
Tax Rate 32.88% - 67.95% 36.67% 14.52% 10.21% 28.71% -
Total Cost 245,837 157,650 155,138 221,300 224,640 208,695 217,341 2.07%
-
Net Worth 106,252 99,703 105,525 106,252 104,797 105,525 106,252 0.00%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 4,293 1,455 727 1,455 1,455 2,911 4,366 -0.28%
Div Payout % 47.60% 0.00% 99.56% 60.90% 34.36% 94.61% 71.04% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 106,252 99,703 105,525 106,252 104,797 105,525 106,252 0.00%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 3.53% -2.50% 0.47% 1.07% 1.81% 1.43% 2.61% -
ROE 8.49% -3.82% 0.69% 2.25% 4.04% 2.92% 5.79% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 350.16 211.34 214.18 307.36 314.37 290.91 306.63 2.23%
EPS 12.39 -5.24 1.00 3.28 5.82 4.23 8.45 6.58%
DPS 5.90 2.00 1.00 2.00 2.00 4.00 6.00 -0.27%
NAPS 1.46 1.37 1.45 1.46 1.44 1.45 1.46 0.00%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 350.16 211.34 214.18 307.36 314.37 290.91 306.63 2.23%
EPS 12.39 -5.24 1.00 3.28 5.82 4.23 8.45 6.58%
DPS 5.90 2.00 1.00 2.00 2.00 4.00 6.00 -0.27%
NAPS 1.46 1.37 1.45 1.46 1.44 1.45 1.46 0.00%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.77 0.765 0.775 0.69 0.70 0.89 0.90 -
P/RPS 0.22 0.36 0.36 0.22 0.22 0.31 0.29 -4.49%
P/EPS 6.21 -14.60 77.16 21.01 12.03 21.05 10.66 -8.60%
EY 16.10 -6.85 1.30 4.76 8.32 4.75 9.38 9.41%
DY 7.66 2.61 1.29 2.90 2.86 4.49 6.67 2.33%
P/NAPS 0.53 0.56 0.53 0.47 0.49 0.61 0.62 -2.57%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 29/03/23 23/03/22 24/03/21 31/03/20 21/03/19 27/03/18 28/03/17 -
Price 0.81 0.75 0.85 0.45 0.74 0.76 0.965 -
P/RPS 0.23 0.35 0.40 0.15 0.24 0.26 0.31 -4.85%
P/EPS 6.54 -14.32 84.62 13.70 12.71 17.98 11.42 -8.86%
EY 15.30 -6.98 1.18 7.30 7.87 5.56 8.75 9.75%
DY 7.28 2.67 1.18 4.44 2.70 5.26 6.22 2.65%
P/NAPS 0.55 0.55 0.59 0.31 0.51 0.52 0.66 -2.99%

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