[SAPIND] YoY Quarter Result on 2022-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 68,899 59,567 16,226 33,682 57,632 57,514 43,077 8.14% YoY % 15.67% 267.11% -51.83% -41.56% 0.21% 33.51% - Horiz. % 159.94% 138.28% 37.67% 78.19% 133.79% 133.51% 100.00%
PBT 1,974 2,535 -2,815 -731 346 1,615 -1,144 - YoY % -22.13% 190.05% -285.09% -311.27% -78.58% 241.17% - Horiz. % -172.55% -221.59% 246.07% 63.90% -30.24% -141.17% 100.00%
Tax -831 -585 132 0 -92 -584 92 - YoY % -42.05% -543.18% 0.00% 0.00% 84.25% -734.78% - Horiz. % -903.26% -635.87% 143.48% 0.00% -100.00% -634.78% 100.00%
NP 1,143 1,950 -2,683 -731 254 1,031 -1,052 - YoY % -41.38% 172.68% -267.03% -387.80% -75.36% 198.00% - Horiz. % -108.65% -185.36% 255.04% 69.49% -24.14% -98.00% 100.00%
NP to SH 1,151 1,937 -2,693 -737 341 1,054 -1,026 - YoY % -40.58% 171.93% -265.40% -316.13% -67.65% 202.73% - Horiz. % -112.18% -188.79% 262.48% 71.83% -33.24% -102.73% 100.00%
Tax Rate 42.10 % 23.08 % - % - % 26.59 % 36.16 % - % - YoY % 82.41% 0.00% 0.00% 0.00% -26.47% 0.00% - Horiz. % 116.43% 63.83% 0.00% 0.00% 73.53% 100.00% -
Total Cost 67,756 57,617 18,909 34,413 57,378 56,483 44,129 7.40% YoY % 17.60% 204.71% -45.05% -40.02% 1.58% 28.00% - Horiz. % 153.54% 130.56% 42.85% 77.98% 130.02% 128.00% 100.00%
Net Worth 107,708 103,341 101,886 101,886 108,436 105,525 105,525 0.34% YoY % 4.23% 1.43% 0.00% -6.04% 2.76% 0.00% - Horiz. % 102.07% 97.93% 96.55% 96.55% 102.76% 100.00% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - 2,474 1,455 - - - - - YoY % 0.00% 70.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 170.00% 100.00% - - - -
Div Payout % - % 127.74 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 107,708 103,341 101,886 101,886 108,436 105,525 105,525 0.34% YoY % 4.23% 1.43% 0.00% -6.04% 2.76% 0.00% - Horiz. % 102.07% 97.93% 96.55% 96.55% 102.76% 100.00% 100.00%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 - YoY % 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 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 1.66 % 3.27 % -16.54 % -2.17 % 0.44 % 1.79 % -2.44 % - YoY % -49.24% 119.77% -662.21% -593.18% -75.42% 173.36% - Horiz. % -68.03% -134.02% 677.87% 88.93% -18.03% -73.36% 100.00%
ROE 1.07 % 1.87 % -2.64 % -0.72 % 0.31 % 1.00 % -0.97 % - YoY % -42.78% 170.83% -266.67% -332.26% -69.00% 203.09% - Horiz. % -110.31% -192.78% 272.16% 74.23% -31.96% -103.09% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 94.67 81.85 22.30 46.28 79.19 79.03 59.19 8.14% YoY % 15.66% 267.04% -51.82% -41.56% 0.20% 33.52% - Horiz. % 159.94% 138.28% 37.68% 78.19% 133.79% 133.52% 100.00%
EPS 1.58 2.66 -3.70 -1.01 0.47 1.45 -1.41 - YoY % -40.60% 171.89% -266.34% -314.89% -67.59% 202.84% - Horiz. % -112.06% -188.65% 262.41% 71.63% -33.33% -102.84% 100.00%
DPS 0.00 3.40 2.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 70.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 170.00% 100.00% - - - -
NAPS 1.4800 1.4200 1.4000 1.4000 1.4900 1.4500 1.4500 0.34% YoY % 4.23% 1.43% 0.00% -6.04% 2.76% 0.00% - Horiz. % 102.07% 97.93% 96.55% 96.55% 102.76% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 72,776 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 94.67 81.85 22.30 46.28 79.19 79.03 59.19 8.14% YoY % 15.66% 267.04% -51.82% -41.56% 0.20% 33.52% - Horiz. % 159.94% 138.28% 37.68% 78.19% 133.79% 133.52% 100.00%
EPS 1.58 2.66 -3.70 -1.01 0.47 1.45 -1.41 - YoY % -40.60% 171.89% -266.34% -314.89% -67.59% 202.84% - Horiz. % -112.06% -188.65% 262.41% 71.63% -33.33% -102.84% 100.00%
DPS 0.00 3.40 2.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 70.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 170.00% 100.00% - - - -
NAPS 1.4800 1.4200 1.4000 1.4000 1.4900 1.4500 1.4500 0.34% YoY % 4.23% 1.43% 0.00% -6.04% 2.76% 0.00% - Horiz. % 102.07% 97.93% 96.55% 96.55% 102.76% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.8450 0.7550 0.7900 0.4100 0.7600 0.8650 0.9850 -
P/RPS 0.89 0.92 3.54 0.89 0.96 1.09 1.66 -9.86% YoY % -3.26% -74.01% 297.75% -7.29% -11.93% -34.34% - Horiz. % 53.61% 55.42% 213.25% 53.61% 57.83% 65.66% 100.00%
P/EPS 53.43 28.37 -21.35 -40.49 162.20 59.73 -69.87 - YoY % 88.33% 232.88% 47.27% -124.96% 171.56% 185.49% - Horiz. % -76.47% -40.60% 30.56% 57.95% -232.15% -85.49% 100.00%
EY 1.87 3.53 -4.68 -2.47 0.62 1.67 -1.43 - YoY % -47.03% 175.43% -89.47% -498.39% -62.87% 216.78% - Horiz. % -130.77% -246.85% 327.27% 172.73% -43.36% -116.78% 100.00%
DY 0.00 4.50 2.53 0.00 0.00 0.00 0.00 - YoY % 0.00% 77.87% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 177.87% 100.00% - - - -
P/NAPS 0.57 0.53 0.56 0.29 0.51 0.60 0.68 -2.90% YoY % 7.55% -5.36% 93.10% -43.14% -15.00% -11.76% - Horiz. % 83.82% 77.94% 82.35% 42.65% 75.00% 88.24% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date - 22/09/22 22/09/21 23/09/20 18/09/19 19/09/18 20/09/17 -
Price 0.8550 0.7700 0.7600 0.4350 0.7000 0.8950 0.9400 -
P/RPS 0.90 0.94 3.41 0.94 0.88 1.13 1.59 -9.05% YoY % -4.26% -72.43% 262.77% 6.82% -22.12% -28.93% - Horiz. % 56.60% 59.12% 214.47% 59.12% 55.35% 71.07% 100.00%
P/EPS 54.06 28.93 -20.54 -42.95 149.39 61.80 -66.68 - YoY % 86.86% 240.85% 52.18% -128.75% 141.73% 192.68% - Horiz. % -81.07% -43.39% 30.80% 64.41% -224.04% -92.68% 100.00%
EY 1.85 3.46 -4.87 -2.33 0.67 1.62 -1.50 - YoY % -46.53% 171.05% -109.01% -447.76% -58.64% 208.00% - Horiz. % -123.33% -230.67% 324.67% 155.33% -44.67% -108.00% 100.00%
DY 0.00 4.42 2.63 0.00 0.00 0.00 0.00 - YoY % 0.00% 68.06% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 168.06% 100.00% - - - -
P/NAPS 0.58 0.54 0.54 0.31 0.47 0.62 0.65 -1.88% YoY % 7.41% 0.00% 74.19% -34.04% -24.19% -4.62% - Horiz. % 89.23% 83.08% 83.08% 47.69% 72.31% 95.38% 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 
