[SAPIND] YoY Quarter Result on 2022-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 77,086 70,644 39,611 55,379 55,124 54,633 50,395 7.34% YoY % 9.12% 78.34% -28.47% 0.46% 0.90% 8.41% - Horiz. % 152.96% 140.18% 78.60% 109.89% 109.38% 108.41% 100.00%
PBT 3,765 3,375 -2,628 4,032 333 826 -819 - YoY % 11.56% 228.42% -165.18% 1,110.81% -59.69% 200.85% - Horiz. % -459.71% -412.09% 320.88% -492.31% -40.66% -100.85% 100.00%
Tax -1,876 -830 -49 -63 -175 -396 -391 29.85% YoY % -126.02% -1,593.88% 22.22% 64.00% 55.81% -1.28% - Horiz. % 479.80% 212.28% 12.53% 16.11% 44.76% 101.28% 100.00%
NP 1,889 2,545 -2,677 3,969 158 430 -1,210 - YoY % -25.78% 195.07% -167.45% 2,412.03% -63.26% 135.54% - Horiz. % -156.12% -210.33% 221.24% -328.02% -13.06% -35.54% 100.00%
NP to SH 1,895 2,550 -2,658 3,965 159 449 -1,237 - YoY % -25.69% 195.94% -167.04% 2,393.71% -64.59% 136.30% - Horiz. % -153.19% -206.14% 214.87% -320.53% -12.85% -36.30% 100.00%
Tax Rate 49.83 % 24.59 % - % 1.56 % 52.55 % 47.94 % - % - YoY % 102.64% 0.00% 0.00% -97.03% 9.62% 0.00% - Horiz. % 103.94% 51.29% 0.00% 3.25% 109.62% 100.00% -
Total Cost 75,197 68,099 42,288 51,410 54,966 54,203 51,605 6.47% YoY % 10.42% 61.04% -17.74% -6.47% 1.41% 5.03% - Horiz. % 145.72% 131.96% 81.95% 99.62% 106.51% 105.03% 100.00%
Net Worth 109,164 103,341 98,975 103,341 104,797 105,525 101,886 1.16% YoY % 5.63% 4.41% -4.23% -1.39% -0.69% 3.57% - Horiz. % 107.14% 101.43% 97.14% 101.43% 102.86% 103.57% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - 1,455 1,455 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 324.17 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 109,164 103,341 98,975 103,341 104,797 105,525 101,886 1.16% YoY % 5.63% 4.41% -4.23% -1.39% -0.69% 3.57% - Horiz. % 107.14% 101.43% 97.14% 101.43% 102.86% 103.57% 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 2.45 % 3.60 % -6.76 % 7.17 % 0.29 % 0.79 % -2.40 % - YoY % -31.94% 153.25% -194.28% 2,372.41% -63.29% 132.92% - Horiz. % -102.08% -150.00% 281.67% -298.75% -12.08% -32.92% 100.00%
ROE 1.74 % 2.47 % -2.69 % 3.84 % 0.15 % 0.43 % -1.21 % - YoY % -29.55% 191.82% -170.05% 2,460.00% -65.12% 135.54% - Horiz. % -143.80% -204.13% 222.31% -317.36% -12.40% -35.54% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 105.92 97.07 54.43 76.10 75.74 75.07 69.25 7.34% YoY % 9.12% 78.34% -28.48% 0.48% 0.89% 8.40% - Horiz. % 152.95% 140.17% 78.60% 109.89% 109.37% 108.40% 100.00%
EPS 2.60 3.50 -3.65 5.45 0.22 0.62 -1.70 - YoY % -25.71% 195.89% -166.97% 2,377.27% -64.52% 136.47% - Horiz. % -152.94% -205.88% 214.71% -320.59% -12.94% -36.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.5000 1.4200 1.3600 1.4200 1.4400 1.4500 1.4000 1.16% YoY % 5.63% 4.41% -4.23% -1.39% -0.69% 3.57% - Horiz. % 107.14% 101.43% 97.14% 101.43% 102.86% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 72,776 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 105.92 97.07 54.43 76.10 75.74 75.07 69.25 7.34% YoY % 9.12% 78.34% -28.48% 0.48% 0.89% 8.40% - Horiz. % 152.95% 140.17% 78.60% 109.89% 109.37% 108.40% 100.00%
EPS 2.60 3.50 -3.65 5.45 0.22 0.62 -1.70 - YoY % -25.71% 195.89% -166.97% 2,377.27% -64.52% 136.47% - Horiz. % -152.94% -205.88% 214.71% -320.59% -12.94% -36.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.5000 1.4200 1.3600 1.4200 1.4400 1.4500 1.4000 1.16% YoY % 5.63% 4.41% -4.23% -1.39% -0.69% 3.57% - Horiz. % 107.14% 101.43% 97.14% 101.43% 102.86% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.8550 0.7650 0.7700 0.4700 0.7000 0.7150 0.8800 -
P/RPS 0.81 0.79 1.41 0.62 0.92 0.95 1.27 -7.22% YoY % 2.53% -43.97% 127.42% -32.61% -3.16% -25.20% - Horiz. % 63.78% 62.20% 111.02% 48.82% 72.44% 74.80% 100.00%
P/EPS 32.84 21.83 -21.08 8.63 320.40 115.89 -51.77 - YoY % 50.44% 203.56% -344.26% -97.31% 176.47% 323.86% - Horiz. % -63.43% -42.17% 40.72% -16.67% -618.89% -223.86% 100.00%
EY 3.05 4.58 -4.74 11.59 0.31 0.86 -1.93 - YoY % -33.41% 196.62% -140.90% 3,638.71% -63.95% 144.56% - Horiz. % -158.03% -237.31% 245.60% -600.52% -16.06% -44.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.80 2.27 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 23.35% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 123.35% 100.00%
P/NAPS 0.57 0.54 0.57 0.33 0.49 0.49 0.63 -1.65% YoY % 5.56% -5.26% 72.73% -32.65% 0.00% -22.22% - Horiz. % 90.48% 85.71% 90.48% 52.38% 77.78% 77.78% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 06/12/23 07/12/22 17/11/21 24/11/20 27/11/19 15/11/18 16/11/17 -
Price 0.8750 0.7700 0.7800 0.6500 0.7000 0.7000 0.8800 -
P/RPS 0.83 0.79 1.43 0.85 0.92 0.93 1.27 -6.84% YoY % 5.06% -44.76% 68.24% -7.61% -1.08% -26.77% - Horiz. % 65.35% 62.20% 112.60% 66.93% 72.44% 73.23% 100.00%
P/EPS 33.60 21.98 -21.36 11.93 320.40 113.46 -51.77 - YoY % 52.87% 202.90% -279.04% -96.28% 182.39% 319.16% - Horiz. % -64.90% -42.46% 41.26% -23.04% -618.89% -219.16% 100.00%
EY 2.98 4.55 -4.68 8.38 0.31 0.88 -1.93 - YoY % -34.51% 197.22% -155.85% 2,603.23% -64.77% 145.60% - Horiz. % -154.40% -235.75% 242.49% -434.20% -16.06% -45.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.86 2.27 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.99% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 125.99% 100.00%
P/NAPS 0.58 0.54 0.57 0.46 0.49 0.48 0.63 -1.37% YoY % 7.41% -5.26% 23.91% -6.12% 2.08% -23.81% - Horiz. % 92.06% 85.71% 90.48% 73.02% 77.78% 76.19% 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