[SAPIND] YoY TTM Result on 30-Apr-2022 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
15-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 44.08%
YoY- -137.24%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 292,654 271,407 162,826 179,776 181,757 242,746 207,415 5.90%
PBT 12,112 13,854 -3,074 7,413 -2,923 6,450 2,942 26.57%
Tax -4,916 -4,780 869 -1,684 -823 -1,172 18 -
NP 7,196 9,074 -2,205 5,729 -3,746 5,278 2,960 15.94%
-
NP to SH 7,221 9,078 -2,131 5,722 -3,765 5,372 3,021 15.61%
-
Tax Rate 40.59% 34.50% - 22.72% - 18.17% -0.61% -
Total Cost 285,458 262,333 165,031 174,047 185,503 237,468 204,455 5.71%
-
Net Worth 112,802 108,436 101,886 105,525 102,614 107,708 105,525 1.11%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 3,638 4,293 1,455 727 1,455 1,455 2,911 3.78%
Div Payout % 50.39% 47.30% 0.00% 12.72% 0.00% 27.09% 96.36% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 112,802 108,436 101,886 105,525 102,614 107,708 105,525 1.11%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 2.46% 3.34% -1.35% 3.19% -2.06% 2.17% 1.43% -
ROE 6.40% 8.37% -2.09% 5.42% -3.67% 4.99% 2.86% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 402.13 372.93 223.74 247.03 249.75 333.55 285.00 5.90%
EPS 9.92 12.47 -2.93 7.86 -5.17 7.38 4.15 15.61%
DPS 5.00 5.90 2.00 1.00 2.00 2.00 4.00 3.78%
NAPS 1.55 1.49 1.40 1.45 1.41 1.48 1.45 1.11%
Adjusted Per Share Value based on latest NOSH - 72,776
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 402.01 372.83 223.67 246.96 249.68 333.46 284.92 5.90%
EPS 9.92 12.47 -2.93 7.86 -5.17 7.38 4.15 15.61%
DPS 5.00 5.90 2.00 1.00 2.00 2.00 4.00 3.78%
NAPS 1.5496 1.4896 1.3996 1.4496 1.4096 1.4796 1.4496 1.11%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.87 0.83 0.765 0.86 0.475 0.71 0.78 -
P/RPS 0.22 0.22 0.34 0.35 0.19 0.21 0.27 -3.35%
P/EPS 8.77 6.65 -26.13 10.94 -9.18 9.62 18.79 -11.91%
EY 11.40 15.03 -3.83 9.14 -10.89 10.40 5.32 13.53%
DY 5.75 7.11 2.61 1.16 4.21 2.82 5.13 1.91%
P/NAPS 0.56 0.56 0.55 0.59 0.34 0.48 0.54 0.60%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 11/06/24 14/06/23 15/06/22 16/06/21 18/06/20 26/06/19 16/05/18 -
Price 0.93 0.835 0.75 0.845 0.45 0.80 0.86 -
P/RPS 0.23 0.22 0.34 0.34 0.18 0.24 0.30 -4.32%
P/EPS 9.37 6.69 -25.61 10.75 -8.70 10.84 20.72 -12.37%
EY 10.67 14.94 -3.90 9.30 -11.50 9.23 4.83 14.10%
DY 5.38 7.07 2.67 1.18 4.44 2.50 4.65 2.45%
P/NAPS 0.60 0.56 0.54 0.58 0.32 0.54 0.59 0.28%

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