[SAPIND] YoY Annualized Quarter Result on 31-Oct-2021 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- -33.61%
YoY- -208.91%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 290,840 247,684 136,514 148,938 236,433 217,005 197,836 6.62%
PBT 10,742 10,372 -7,005 -2,185 3,233 3,446 -1,866 -
Tax -4,332 -2,113 -65 -84 -1,098 -1,425 -998 27.70%
NP 6,410 8,258 -7,070 -2,269 2,134 2,021 -2,865 -
-
NP to SH 6,440 8,284 -7,076 -2,290 2,278 2,104 -2,842 -
-
Tax Rate 40.33% 20.37% - - 33.96% 41.35% - -
Total Cost 284,429 239,425 143,585 151,207 234,298 214,984 200,701 5.98%
-
Net Worth 109,164 103,341 98,975 103,341 104,797 105,525 101,886 1.15%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - 3,299 1,940 - - 1,940 1,940 -
Div Payout % - 39.83% 0.00% - - 92.24% 0.00% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 109,164 103,341 98,975 103,341 104,797 105,525 101,886 1.15%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 2.20% 3.33% -5.18% -1.52% 0.90% 0.93% -1.45% -
ROE 5.90% 8.02% -7.15% -2.22% 2.17% 1.99% -2.79% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 399.64 340.34 187.58 204.65 324.88 298.18 271.84 6.63%
EPS 8.85 11.39 -9.72 -3.15 3.13 2.89 -3.91 -
DPS 0.00 4.53 2.67 0.00 0.00 2.67 2.67 -
NAPS 1.50 1.42 1.36 1.42 1.44 1.45 1.40 1.15%
Adjusted Per Share Value based on latest NOSH - 72,776
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 399.64 340.34 187.58 204.65 324.88 298.18 271.84 6.63%
EPS 8.85 11.39 -9.72 -3.15 3.13 2.89 -3.91 -
DPS 0.00 4.53 2.67 0.00 0.00 2.67 2.67 -
NAPS 1.50 1.42 1.36 1.42 1.44 1.45 1.40 1.15%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.855 0.765 0.77 0.47 0.70 0.715 0.88 -
P/RPS 0.21 0.22 0.41 0.23 0.22 0.24 0.32 -6.77%
P/EPS 9.66 6.72 -7.92 -14.93 22.36 24.73 -22.53 -
EY 10.35 14.88 -12.63 -6.70 4.47 4.04 -4.44 -
DY 0.00 5.93 3.46 0.00 0.00 3.73 3.03 -
P/NAPS 0.57 0.54 0.57 0.33 0.49 0.49 0.63 -1.65%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 06/12/23 07/12/22 17/11/21 24/11/20 27/11/19 15/11/18 16/11/17 -
Price 0.875 0.77 0.78 0.65 0.70 0.70 0.88 -
P/RPS 0.22 0.23 0.42 0.32 0.22 0.23 0.32 -6.05%
P/EPS 9.89 6.76 -8.02 -20.65 22.36 24.21 -22.53 -
EY 10.11 14.78 -12.47 -4.84 4.47 4.13 -4.44 -
DY 0.00 5.89 3.42 0.00 0.00 3.81 3.03 -
P/NAPS 0.58 0.54 0.57 0.46 0.49 0.48 0.63 -1.36%

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