[SAPIND] YoY TTM Result on 30-Apr-2021 [#1]

Announcement Date
16-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 682.76%
YoY- 251.98%
Quarter Report
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 271,407 162,826 179,776 181,757 242,746 207,415 232,078 2.64%
PBT 13,854 -3,074 7,413 -2,923 6,450 2,942 8,380 8.73%
Tax -4,780 869 -1,684 -823 -1,172 18 -2,544 11.07%
NP 9,074 -2,205 5,729 -3,746 5,278 2,960 5,836 7.62%
-
NP to SH 9,078 -2,131 5,722 -3,765 5,372 3,021 6,162 6.66%
-
Tax Rate 34.50% - 22.72% - 18.17% -0.61% 30.36% -
Total Cost 262,333 165,031 174,047 185,503 237,468 204,455 226,242 2.49%
-
Net Worth 108,436 101,886 105,525 102,614 107,708 105,525 106,252 0.33%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 4,293 1,455 727 1,455 1,455 2,911 4,366 -0.28%
Div Payout % 47.30% 0.00% 12.72% 0.00% 27.09% 96.36% 70.86% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 108,436 101,886 105,525 102,614 107,708 105,525 106,252 0.33%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 3.34% -1.35% 3.19% -2.06% 2.17% 1.43% 2.51% -
ROE 8.37% -2.09% 5.42% -3.67% 4.99% 2.86% 5.80% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 372.93 223.74 247.03 249.75 333.55 285.00 318.89 2.64%
EPS 12.47 -2.93 7.86 -5.17 7.38 4.15 8.47 6.65%
DPS 5.90 2.00 1.00 2.00 2.00 4.00 6.00 -0.27%
NAPS 1.49 1.40 1.45 1.41 1.48 1.45 1.46 0.33%
Adjusted Per Share Value based on latest NOSH - 72,776
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 372.93 223.74 247.03 249.75 333.55 285.00 318.89 2.64%
EPS 12.47 -2.93 7.86 -5.17 7.38 4.15 8.47 6.65%
DPS 5.90 2.00 1.00 2.00 2.00 4.00 6.00 -0.27%
NAPS 1.49 1.40 1.45 1.41 1.48 1.45 1.46 0.33%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.83 0.765 0.86 0.475 0.71 0.78 0.95 -
P/RPS 0.22 0.34 0.35 0.19 0.21 0.27 0.30 -5.03%
P/EPS 6.65 -26.13 10.94 -9.18 9.62 18.79 11.22 -8.34%
EY 15.03 -3.83 9.14 -10.89 10.40 5.32 8.91 9.10%
DY 7.11 2.61 1.16 4.21 2.82 5.13 6.32 1.98%
P/NAPS 0.56 0.55 0.59 0.34 0.48 0.54 0.65 -2.45%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 14/06/23 15/06/22 16/06/21 18/06/20 26/06/19 16/05/18 15/06/17 -
Price 0.835 0.75 0.845 0.45 0.80 0.86 1.00 -
P/RPS 0.22 0.34 0.34 0.18 0.24 0.30 0.31 -5.55%
P/EPS 6.69 -25.61 10.75 -8.70 10.84 20.72 11.81 -9.03%
EY 14.94 -3.90 9.30 -11.50 9.23 4.83 8.47 9.91%
DY 7.07 2.67 1.18 4.44 2.50 4.65 6.00 2.77%
P/NAPS 0.56 0.54 0.58 0.32 0.54 0.59 0.68 -3.18%

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