[SAPIND] YoY Cumulative Quarter Result on 31-Oct-2019 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 10.26%
YoY- 8.3%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 185,763 102,386 111,704 177,325 162,754 148,377 150,888 3.52%
PBT 7,779 -5,254 -1,639 2,425 2,585 -1,400 3,520 14.12%
Tax -1,585 -49 -63 -824 -1,069 -749 -1,007 7.84%
NP 6,194 -5,303 -1,702 1,601 1,516 -2,149 2,513 16.21%
-
NP to SH 6,213 -5,307 -1,718 1,709 1,578 -2,132 2,580 15.76%
-
Tax Rate 20.38% - - 33.98% 41.35% - 28.61% -
Total Cost 179,569 107,689 113,406 175,724 161,238 150,526 148,375 3.22%
-
Net Worth 103,341 98,975 103,341 104,797 105,525 101,886 104,797 -0.23%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 2,474 1,455 - - 1,455 1,455 2,183 2.10%
Div Payout % 39.83% 0.00% - - 92.24% 0.00% 84.62% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 103,341 98,975 103,341 104,797 105,525 101,886 104,797 -0.23%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 3.33% -5.18% -1.52% 0.90% 0.93% -1.45% 1.67% -
ROE 6.01% -5.36% -1.66% 1.63% 1.50% -2.09% 2.46% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 255.25 140.69 153.49 243.66 223.64 203.88 207.33 3.52%
EPS 8.54 -7.29 -2.36 2.35 2.17 -2.93 3.55 15.74%
DPS 3.40 2.00 0.00 0.00 2.00 2.00 3.00 2.10%
NAPS 1.42 1.36 1.42 1.44 1.45 1.40 1.44 -0.23%
Adjusted Per Share Value based on latest NOSH - 72,776
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 255.18 140.65 153.45 243.59 223.57 203.82 207.27 3.52%
EPS 8.53 -7.29 -2.36 2.35 2.17 -2.93 3.54 15.77%
DPS 3.40 2.00 0.00 0.00 2.00 2.00 3.00 2.10%
NAPS 1.4196 1.3596 1.4196 1.4396 1.4496 1.3996 1.4396 -0.23%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.765 0.77 0.47 0.70 0.715 0.88 0.92 -
P/RPS 0.30 0.55 0.31 0.29 0.32 0.43 0.44 -6.18%
P/EPS 8.96 -10.56 -19.91 29.81 32.98 -30.04 25.95 -16.23%
EY 11.16 -9.47 -5.02 3.35 3.03 -3.33 3.85 19.39%
DY 4.44 2.60 0.00 0.00 2.80 2.27 3.26 5.28%
P/NAPS 0.54 0.57 0.33 0.49 0.49 0.63 0.64 -2.79%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 07/12/22 17/11/21 24/11/20 27/11/19 15/11/18 16/11/17 10/11/16 -
Price 0.77 0.78 0.65 0.70 0.70 0.88 0.915 -
P/RPS 0.30 0.55 0.42 0.29 0.31 0.43 0.44 -6.18%
P/EPS 9.02 -10.70 -27.53 29.81 32.28 -30.04 25.81 -16.06%
EY 11.09 -9.35 -3.63 3.35 3.10 -3.33 3.87 19.17%
DY 4.42 2.56 0.00 0.00 2.86 2.27 3.28 5.09%
P/NAPS 0.54 0.57 0.46 0.49 0.48 0.63 0.64 -2.79%

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