[SAPIND] YoY TTM Result on 31-Jan-2021 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jan-2021 [#4]
Profit Trend
QoQ- 170.49%
YoY- -69.43%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 295,569 254,834 153,803 155,870 223,683 228,784 211,713 5.71%
PBT 11,592 13,405 -4,754 2,284 3,763 4,848 3,362 22.90%
Tax -4,226 -4,408 907 -1,552 -1,380 -704 -343 51.94%
NP 7,366 8,997 -3,847 732 2,383 4,144 3,019 16.01%
-
NP to SH 7,395 9,019 -3,811 731 2,391 4,237 3,078 15.72%
-
Tax Rate 36.46% 32.88% - 67.95% 36.67% 14.52% 10.20% -
Total Cost 288,203 245,837 157,650 155,138 221,300 224,640 208,694 5.52%
-
Net Worth 111,347 106,252 99,703 105,525 106,252 104,797 105,525 0.89%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 3,638 4,293 1,455 727 1,455 1,455 2,911 3.78%
Div Payout % 49.21% 47.61% 0.00% 99.56% 60.87% 34.35% 94.58% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 111,347 106,252 99,703 105,525 106,252 104,797 105,525 0.89%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 2.49% 3.53% -2.50% 0.47% 1.07% 1.81% 1.43% -
ROE 6.64% 8.49% -3.82% 0.69% 2.25% 4.04% 2.92% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 406.14 350.16 211.34 214.18 307.36 314.37 290.91 5.71%
EPS 10.16 12.39 -5.24 1.00 3.29 5.82 4.23 15.71%
DPS 5.00 5.90 2.00 1.00 2.00 2.00 4.00 3.78%
NAPS 1.53 1.46 1.37 1.45 1.46 1.44 1.45 0.89%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 406.02 350.06 211.28 214.12 307.27 314.28 290.83 5.71%
EPS 10.16 12.39 -5.24 1.00 3.28 5.82 4.23 15.71%
DPS 5.00 5.90 2.00 1.00 2.00 2.00 4.00 3.78%
NAPS 1.5296 1.4596 1.3696 1.4496 1.4596 1.4396 1.4496 0.89%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.875 0.77 0.765 0.775 0.69 0.70 0.89 -
P/RPS 0.22 0.22 0.36 0.36 0.22 0.22 0.31 -5.55%
P/EPS 8.61 6.21 -14.61 77.16 21.00 12.02 21.04 -13.83%
EY 11.61 16.09 -6.85 1.30 4.76 8.32 4.75 16.05%
DY 5.71 7.66 2.61 1.29 2.90 2.86 4.49 4.08%
P/NAPS 0.57 0.53 0.56 0.53 0.47 0.49 0.61 -1.12%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 27/03/24 29/03/23 23/03/22 24/03/21 31/03/20 21/03/19 27/03/18 -
Price 0.855 0.81 0.75 0.85 0.45 0.74 0.76 -
P/RPS 0.21 0.23 0.35 0.40 0.15 0.24 0.26 -3.49%
P/EPS 8.41 6.54 -14.32 84.62 13.70 12.71 17.97 -11.88%
EY 11.88 15.30 -6.98 1.18 7.30 7.87 5.57 13.44%
DY 5.85 7.28 2.67 1.18 4.44 2.70 5.26 1.78%
P/NAPS 0.56 0.55 0.55 0.59 0.31 0.51 0.52 1.24%

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