[SAPIND] QoQ TTM Result on 30-Apr-2020 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -257.47%
YoY- -170.09%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 155,870 158,062 157,807 181,757 223,683 243,355 242,864 -25.49%
PBT 2,284 -301 -4,000 -2,923 3,763 4,688 5,181 -41.93%
Tax -1,552 -619 -731 -823 -1,380 -459 -680 72.91%
NP 732 -920 -4,731 -3,746 2,383 4,229 4,501 -70.04%
-
NP to SH 731 -1,037 -4,843 -3,765 2,391 4,369 4,659 -70.74%
-
Tax Rate 67.95% - - - 36.67% 9.79% 13.12% -
Total Cost 155,138 158,982 162,538 185,503 221,300 239,126 238,363 -24.79%
-
Net Worth 105,525 103,341 101,886 102,614 106,252 104,797 108,436 -1.78%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 727 1,455 1,455 1,455 1,455 - 1,455 -36.90%
Div Payout % 99.56% 0.00% 0.00% 0.00% 60.87% - 31.24% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 105,525 103,341 101,886 102,614 106,252 104,797 108,436 -1.78%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 0.47% -0.58% -3.00% -2.06% 1.07% 1.74% 1.85% -
ROE 0.69% -1.00% -4.75% -3.67% 2.25% 4.17% 4.30% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 214.18 217.19 216.84 249.75 307.36 334.39 333.71 -25.49%
EPS 1.00 -1.42 -6.65 -5.17 3.29 6.00 6.40 -70.82%
DPS 1.00 2.00 2.00 2.00 2.00 0.00 2.00 -36.87%
NAPS 1.45 1.42 1.40 1.41 1.46 1.44 1.49 -1.78%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 214.12 217.13 216.78 249.68 307.27 334.29 333.62 -25.49%
EPS 1.00 -1.42 -6.65 -5.17 3.28 6.00 6.40 -70.82%
DPS 1.00 2.00 2.00 2.00 2.00 0.00 2.00 -36.87%
NAPS 1.4496 1.4196 1.3996 1.4096 1.4596 1.4396 1.4896 -1.79%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.775 0.47 0.41 0.475 0.69 0.70 0.76 -
P/RPS 0.36 0.22 0.19 0.19 0.22 0.21 0.23 34.62%
P/EPS 77.16 -32.98 -6.16 -9.18 21.00 11.66 11.87 246.33%
EY 1.30 -3.03 -16.23 -10.89 4.76 8.58 8.42 -71.05%
DY 1.29 4.26 4.88 4.21 2.90 0.00 2.63 -37.67%
P/NAPS 0.53 0.33 0.29 0.34 0.47 0.49 0.51 2.58%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 24/03/21 24/11/20 23/09/20 18/06/20 31/03/20 27/11/19 18/09/19 -
Price 0.85 0.65 0.435 0.45 0.45 0.70 0.70 -
P/RPS 0.40 0.30 0.20 0.18 0.15 0.21 0.21 53.36%
P/EPS 84.62 -45.62 -6.54 -8.70 13.70 11.66 10.93 288.93%
EY 1.18 -2.19 -15.30 -11.50 7.30 8.58 9.15 -74.31%
DY 1.18 3.08 4.60 4.44 4.44 0.00 2.86 -44.42%
P/NAPS 0.59 0.46 0.31 0.32 0.31 0.49 0.47 16.28%

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