[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2022 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
07-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 13.08%
YoY- 217.07%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 282,088 288,580 254,834 247,684 230,278 222,288 153,803 50.00%
PBT 8,584 9,272 13,405 10,372 8,808 7,476 -4,754 -
Tax -2,746 -2,168 -4,408 -2,113 -1,510 -680 907 -
NP 5,838 7,104 8,997 8,258 7,298 6,796 -3,847 -
-
NP to SH 5,870 7,136 9,020 8,284 7,326 6,900 -3,812 -
-
Tax Rate 31.99% 23.38% 32.88% 20.37% 17.14% 9.10% - -
Total Cost 276,250 281,476 245,837 239,425 222,980 215,492 157,650 45.49%
-
Net Worth 107,708 108,436 106,252 103,341 103,341 101,886 99,703 5.29%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - 4,293 3,299 4,948 - 1,455 -
Div Payout % - - 47.60% 39.83% 67.55% - 0.00% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 107,708 108,436 106,252 103,341 103,341 101,886 99,703 5.29%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 2.07% 2.46% 3.53% 3.33% 3.17% 3.06% -2.50% -
ROE 5.45% 6.58% 8.49% 8.02% 7.09% 6.77% -3.82% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 387.61 396.53 350.16 340.34 316.42 305.44 211.34 50.00%
EPS 8.06 9.80 12.39 11.39 10.06 9.48 -5.24 -
DPS 0.00 0.00 5.90 4.53 6.80 0.00 2.00 -
NAPS 1.48 1.49 1.46 1.42 1.42 1.40 1.37 5.29%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 387.61 396.53 350.16 340.34 316.42 305.44 211.34 50.00%
EPS 8.06 9.80 12.39 11.39 10.06 9.48 -5.24 -
DPS 0.00 0.00 5.90 4.53 6.80 0.00 2.00 -
NAPS 1.48 1.49 1.46 1.42 1.42 1.40 1.37 5.29%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.845 0.83 0.77 0.765 0.755 0.765 0.765 -
P/RPS 0.22 0.21 0.22 0.22 0.24 0.25 0.36 -28.05%
P/EPS 10.48 8.46 6.21 6.72 7.50 8.07 -14.60 -
EY 9.55 11.81 16.10 14.88 13.33 12.39 -6.85 -
DY 0.00 0.00 7.66 5.93 9.01 0.00 2.61 -
P/NAPS 0.57 0.56 0.53 0.54 0.53 0.55 0.56 1.19%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 12/09/23 14/06/23 29/03/23 07/12/22 22/09/22 15/06/22 23/03/22 -
Price 0.855 0.835 0.81 0.77 0.77 0.75 0.75 -
P/RPS 0.22 0.21 0.23 0.23 0.24 0.25 0.35 -26.68%
P/EPS 10.60 8.52 6.54 6.76 7.65 7.91 -14.32 -
EY 9.43 11.74 15.30 14.78 13.07 12.64 -6.98 -
DY 0.00 0.00 7.28 5.89 8.83 0.00 2.67 -
P/NAPS 0.58 0.56 0.55 0.54 0.54 0.54 0.55 3.61%

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