[SAPIND] QoQ TTM Result on 2022-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 271,407 254,834 237,200 206,167 162,826 153,803 146,552 50.98% QoQ % 6.50% 7.43% 15.05% 26.62% 5.87% 4.95% - Horiz. % 185.20% 173.89% 161.85% 140.68% 111.10% 104.95% 100.00%
PBT 13,854 13,405 8,279 2,276 -3,074 -4,754 -1,331 - QoQ % 3.35% 61.92% 263.75% 174.04% 35.34% -257.18% - Horiz. % -1,040.87% -1,007.14% -622.01% -171.00% 230.95% 357.18% 100.00%
Tax -4,780 -4,408 -629 152 869 907 -1,538 113.41% QoQ % -8.44% -600.79% -513.82% -82.51% -4.19% 158.97% - Horiz. % 310.79% 286.61% 40.90% -9.88% -56.50% -58.97% 100.00%
NP 9,074 8,997 7,650 2,428 -2,205 -3,847 -2,869 - QoQ % 0.86% 17.61% 215.07% 210.11% 42.68% -34.09% - Horiz. % -316.28% -313.59% -266.64% -84.63% 76.86% 134.09% 100.00%
NP to SH 9,078 9,019 7,707 2,499 -2,131 -3,811 -2,857 - QoQ % 0.65% 17.02% 208.40% 217.27% 44.08% -33.39% - Horiz. % -317.75% -315.68% -269.76% -87.47% 74.59% 133.39% 100.00%
Tax Rate 34.50 % 32.88 % 7.60 % -6.68 % - % - % - % - QoQ % 4.93% 332.63% 213.77% 0.00% 0.00% 0.00% - Horiz. % -516.47% -492.22% -113.77% 100.00% - - -
Total Cost 262,333 245,837 229,550 203,739 165,031 157,650 149,421 45.68% QoQ % 6.71% 7.10% 12.67% 23.45% 4.68% 5.51% - Horiz. % 175.57% 164.53% 153.63% 136.35% 110.45% 105.51% 100.00%
Net Worth 108,436 106,252 103,341 103,341 101,886 99,703 98,975 6.29% QoQ % 2.05% 2.82% 0.00% 1.43% 2.19% 0.74% - Horiz. % 109.56% 107.35% 104.41% 104.41% 102.94% 100.74% 100.00%
Dividend 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 4,293 4,293 2,474 2,474 1,455 1,455 2,183 57.17% QoQ % 0.00% 73.53% 0.00% 70.00% 0.00% -33.33% - Horiz. % 196.67% 196.67% 113.33% 113.33% 66.67% 66.67% 100.00%
Div Payout % 47.30 % 47.61 % 32.11 % 99.01 % - % - % - % - QoQ % -0.65% 48.27% -67.57% 0.00% 0.00% 0.00% - Horiz. % 47.77% 48.09% 32.43% 100.00% - - -
Equity 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 108,436 106,252 103,341 103,341 101,886 99,703 98,975 6.29% QoQ % 2.05% 2.82% 0.00% 1.43% 2.19% 0.74% - Horiz. % 109.56% 107.35% 104.41% 104.41% 102.94% 100.74% 100.00%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 3.34 % 3.53 % 3.23 % 1.18 % -1.35 % -2.50 % -1.96 % - QoQ % -5.38% 9.29% 173.73% 187.41% 46.00% -27.55% - Horiz. % -170.41% -180.10% -164.80% -60.20% 68.88% 127.55% 100.00%
ROE 8.37 % 8.49 % 7.46 % 2.42 % -2.09 % -3.82 % -2.89 % - QoQ % -1.41% 13.81% 208.26% 215.79% 45.29% -32.18% - Horiz. % -289.62% -293.77% -258.13% -83.74% 72.32% 132.18% 100.00%
Per Share 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 372.93 350.16 325.93 283.29 223.74 211.34 201.37 50.98% QoQ % 6.50% 7.43% 15.05% 26.62% 5.87% 4.95% - Horiz. % 185.20% 173.89% 161.86% 140.68% 111.11% 104.95% 100.00%
EPS 12.47 12.39 10.59 3.43 -2.93 -5.24 -3.93 - QoQ % 0.65% 17.00% 208.75% 217.06% 44.08% -33.33% - Horiz. % -317.30% -315.27% -269.47% -87.28% 74.55% 133.33% 100.00%
DPS 5.90 5.90 3.40 3.40 2.00 2.00 3.00 57.17% QoQ % 0.00% 73.53% 0.00% 70.00% 0.00% -33.33% - Horiz. % 196.67% 196.67% 113.33% 113.33% 66.67% 66.67% 100.00%
NAPS 1.4900 1.4600 1.4200 1.4200 1.4000 1.3700 1.3600 6.29% QoQ % 2.05% 2.82% 0.00% 1.43% 2.19% 0.74% - Horiz. % 109.56% 107.35% 104.41% 104.41% 102.94% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 72,776 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 372.93 350.16 325.93 283.29 223.74 211.34 201.37 50.98% QoQ % 6.50% 7.43% 15.05% 26.62% 5.87% 4.95% - Horiz. % 185.20% 173.89% 161.86% 140.68% 111.11% 104.95% 100.00%
EPS 12.47 12.39 10.59 3.43 -2.93 -5.24 -3.93 - QoQ % 0.65% 17.00% 208.75% 217.06% 44.08% -33.33% - Horiz. % -317.30% -315.27% -269.47% -87.28% 74.55% 133.33% 100.00%
DPS 5.90 5.90 3.40 3.40 2.00 2.00 3.00 57.17% QoQ % 0.00% 73.53% 0.00% 70.00% 0.00% -33.33% - Horiz. % 196.67% 196.67% 113.33% 113.33% 66.67% 66.67% 100.00%
NAPS 1.4900 1.4600 1.4200 1.4200 1.4000 1.3700 1.3600 6.29% QoQ % 2.05% 2.82% 0.00% 1.43% 2.19% 0.74% - Horiz. % 109.56% 107.35% 104.41% 104.41% 102.94% 100.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.8300 0.7700 0.7650 0.7550 0.7650 0.7650 0.7700 -
P/RPS 0.22 0.22 0.23 0.27 0.34 0.36 0.38 -30.61% QoQ % 0.00% -4.35% -14.81% -20.59% -5.56% -5.26% - Horiz. % 57.89% 57.89% 60.53% 71.05% 89.47% 94.74% 100.00%
P/EPS 6.65 6.21 7.22 21.99 -26.13 -14.61 -19.61 - QoQ % 7.09% -13.99% -67.17% 184.16% -78.85% 25.50% - Horiz. % -33.91% -31.67% -36.82% -112.14% 133.25% 74.50% 100.00%
EY 15.03 16.09 13.84 4.55 -3.83 -6.85 -5.10 - QoQ % -6.59% 16.26% 204.18% 218.80% 44.09% -34.31% - Horiz. % -294.71% -315.49% -271.37% -89.22% 75.10% 134.31% 100.00%
DY 7.11 7.66 4.44 4.50 2.61 2.61 3.90 49.40% QoQ % -7.18% 72.52% -1.33% 72.41% 0.00% -33.08% - Horiz. % 182.31% 196.41% 113.85% 115.38% 66.92% 66.92% 100.00%
P/NAPS 0.56 0.53 0.54 0.53 0.55 0.56 0.57 -1.18% QoQ % 5.66% -1.85% 1.89% -3.64% -1.79% -1.75% - Horiz. % 98.25% 92.98% 94.74% 92.98% 96.49% 98.25% 100.00%
Price Multiplier on Announcement Date 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 14/06/23 29/03/23 07/12/22 22/09/22 15/06/22 23/03/22 17/11/21 -
Price 0.8350 0.8100 0.7700 0.7700 0.7500 0.7500 0.7800 -
P/RPS 0.22 0.23 0.24 0.27 0.34 0.35 0.39 -31.80% QoQ % -4.35% -4.17% -11.11% -20.59% -2.86% -10.26% - Horiz. % 56.41% 58.97% 61.54% 69.23% 87.18% 89.74% 100.00%
P/EPS 6.69 6.54 7.27 22.42 -25.61 -14.32 -19.87 - QoQ % 2.29% -10.04% -67.57% 187.54% -78.84% 27.93% - Horiz. % -33.67% -32.91% -36.59% -112.83% 128.89% 72.07% 100.00%
EY 14.94 15.30 13.75 4.46 -3.90 -6.98 -5.03 - QoQ % -2.35% 11.27% 208.30% 214.36% 44.13% -38.77% - Horiz. % -297.02% -304.17% -273.36% -88.67% 77.53% 138.77% 100.00%
DY 7.07 7.28 4.42 4.42 2.67 2.67 3.85 50.13% QoQ % -2.88% 64.71% 0.00% 65.54% 0.00% -30.65% - Horiz. % 183.64% 189.09% 114.81% 114.81% 69.35% 69.35% 100.00%
P/NAPS 0.56 0.55 0.54 0.54 0.54 0.55 0.57 -1.18% QoQ % 1.82% 1.85% 0.00% 0.00% -1.82% -3.51% - Horiz. % 98.25% 96.49% 94.74% 94.74% 94.74% 96.49% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q2 FY2023 SAPIND.pdf 
