[SAPIND] YoY TTM Result on 31-Oct-2021 [#3]

Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- -175.86%
YoY- -175.51%
Quarter Report
View:
Show?
TTM Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 237,200 146,552 158,062 243,355 226,090 221,368 211,993 1.88%
PBT 8,279 -1,331 -301 4,688 7,346 3,233 7,399 1.88%
Tax -629 -1,538 -619 -459 -663 -2,084 57 -
NP 7,650 -2,869 -920 4,229 6,683 1,149 7,456 0.42%
-
NP to SH 7,707 -2,857 -1,037 4,369 6,787 1,431 7,678 0.06%
-
Tax Rate 7.60% - - 9.79% 9.03% 64.46% -0.77% -
Total Cost 229,550 149,421 158,982 239,126 219,407 220,219 204,537 1.94%
-
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 2,183 1,455 - 2,911 1,455 4,366 -9.02%
Div Payout % 32.11% 0.00% 0.00% - 42.89% 101.71% 56.87% -
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 3.23% -1.96% -0.58% 1.74% 2.96% 0.52% 3.52% -
ROE 7.46% -2.89% -1.00% 4.17% 6.43% 1.40% 7.33% -
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 325.93 201.37 217.19 334.39 310.67 304.18 291.30 1.88%
EPS 10.59 -3.93 -1.42 6.00 9.33 1.97 10.55 0.06%
DPS 3.40 3.00 2.00 0.00 4.00 2.00 6.00 -9.02%
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 325.93 201.37 217.19 334.39 310.67 304.18 291.30 1.88%
EPS 10.59 -3.93 -1.42 6.00 9.33 1.97 10.55 0.06%
DPS 3.40 3.00 2.00 0.00 4.00 2.00 6.00 -9.02%
NAPS 1.42 1.36 1.42 1.44 1.45 1.40 1.44 -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 0.23 0.38 0.22 0.21 0.23 0.29 0.32 -5.35%
P/EPS 7.22 -19.61 -32.98 11.66 7.67 44.75 8.72 -3.09%
EY 13.84 -5.10 -3.03 8.58 13.04 2.23 11.47 3.17%
DY 4.44 3.90 4.26 0.00 5.59 2.27 6.52 -6.20%
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 0.24 0.39 0.30 0.21 0.23 0.29 0.31 -4.17%
P/EPS 7.27 -19.87 -45.62 11.66 7.51 44.75 8.67 -2.89%
EY 13.75 -5.03 -2.19 8.58 13.32 2.23 11.53 2.97%
DY 4.42 3.85 3.08 0.00 5.71 2.27 6.56 -6.36%
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