[SAPIND] YoY Quarter Result on 31-Jan-2022 [#4]

Announcement Date
23-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022 [#4]
Profit Trend
QoQ- 156.25%
YoY- -38.95%
Quarter Report
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 69,051 51,417 44,166 46,358 66,030 63,336 72,268 -0.75%
PBT 5,626 500 3,923 1,338 2,263 4,761 4,637 3.27%
Tax -2,823 956 -1,489 -556 365 406 -1,335 13.28%
NP 2,803 1,456 2,434 782 2,628 5,167 3,302 -2.69%
-
NP to SH 2,807 1,495 2,449 681 2,659 5,209 3,567 -3.91%
-
Tax Rate 50.18% -191.20% 37.96% 41.55% -16.13% -8.53% 28.79% -
Total Cost 66,248 49,961 41,732 45,576 63,402 58,169 68,966 -0.66%
-
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 1,819 - 727 1,455 - 1,455 2,183 -2.99%
Div Payout % 64.82% - 29.72% 213.73% - 27.94% 61.21% -
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 4.06% 2.83% 5.51% 1.69% 3.98% 8.16% 4.57% -
ROE 2.64% 1.50% 2.32% 0.64% 2.54% 4.94% 3.36% -
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 94.88 70.65 60.69 63.70 90.73 87.03 99.30 -0.75%
EPS 3.86 2.05 3.36 0.94 3.65 7.16 4.90 -3.89%
DPS 2.50 0.00 1.00 2.00 0.00 2.00 3.00 -2.99%
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 94.88 70.65 60.69 63.70 90.73 87.03 99.30 -0.75%
EPS 3.86 2.05 3.36 0.94 3.65 7.16 4.90 -3.89%
DPS 2.50 0.00 1.00 2.00 0.00 2.00 3.00 -2.99%
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 0.81 1.08 1.28 1.08 0.77 1.02 0.91 -1.92%
P/EPS 19.96 37.24 23.03 73.74 19.16 12.43 18.36 1.40%
EY 5.01 2.69 4.34 1.36 5.22 8.04 5.45 -1.39%
DY 3.25 0.00 1.29 2.90 0.00 2.25 3.33 -0.40%
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 0.85 1.06 1.40 0.71 0.82 0.87 0.97 -2.17%
P/EPS 21.00 36.51 25.26 48.09 20.25 10.62 19.69 1.07%
EY 4.76 2.74 3.96 2.08 4.94 9.42 5.08 -1.07%
DY 3.09 0.00 1.18 4.44 0.00 2.63 3.11 -0.10%
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