[SAPRES] YoY TTM Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 57,673 45,282 46,586 49,210 48,950 49,698 51,030 2.06% YoY % 27.36% -2.80% -5.33% 0.53% -1.51% -2.61% - Horiz. % 113.02% 88.74% 91.29% 96.43% 95.92% 97.39% 100.00%
PBT 84,780 -299,556 -19,387 -29,944 -5,512 11,669 92,087 -1.37% YoY % 128.30% -1,445.14% 35.26% -443.25% -147.24% -87.33% - Horiz. % 92.07% -325.30% -21.05% -32.52% -5.99% 12.67% 100.00%
Tax 0 4,379 -1,512 491 -1,037 1,175 6,545 - YoY % 0.00% 389.62% -407.94% 147.35% -188.26% -82.05% - Horiz. % 0.00% 66.91% -23.10% 7.50% -15.84% 17.95% 100.00%
NP 84,780 -295,177 -20,899 -29,453 -6,549 12,844 98,632 -2.49% YoY % 128.72% -1,312.40% 29.04% -349.73% -150.99% -86.98% - Horiz. % 85.96% -299.27% -21.19% -29.86% -6.64% 13.02% 100.00%
NP to SH 84,803 -293,983 -19,820 -28,736 -6,500 12,844 98,632 -2.49% YoY % 128.85% -1,383.26% 31.03% -342.09% -150.61% -86.98% - Horiz. % 85.98% -298.06% -20.09% -29.13% -6.59% 13.02% 100.00%
Tax Rate - % - % - % - % - % -10.07 % -7.11 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -41.63% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 141.63% 100.00%
Total Cost -27,107 340,459 67,485 78,663 55,499 36,854 -47,602 -8.95% YoY % -107.96% 404.50% -14.21% 41.74% 50.59% 177.42% - Horiz. % 56.95% -715.22% -141.77% -165.25% -116.59% -77.42% 100.00%
Net Worth 201,024 108,887 397,859 417,404 446,720 462,075 449,512 -12.55% YoY % 84.62% -72.63% -4.68% -6.56% -3.32% 2.80% - Horiz. % 44.72% 24.22% 88.51% 92.86% 99.38% 102.80% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 0 0 0 0 0 0 16,092 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 16.32 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 201,024 108,887 397,859 417,404 446,720 462,075 449,512 -12.55% YoY % 84.62% -72.63% -4.68% -6.56% -3.32% 2.80% - Horiz. % 44.72% 24.22% 88.51% 92.86% 99.38% 102.80% 100.00%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,600 - 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 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 147.00 % -651.86 % -44.86 % -59.85 % -13.38 % 25.84 % 193.28 % -4.46% YoY % 122.55% -1,353.10% 25.05% -347.31% -151.78% -86.63% - Horiz. % 76.06% -337.26% -23.21% -30.97% -6.92% 13.37% 100.00%
ROE 42.19 % -269.99 % -4.98 % -6.88 % -1.46 % 2.78 % 21.94 % 11.51% YoY % 115.63% -5,321.49% 27.62% -371.23% -152.52% -87.33% - Horiz. % 192.30% -1,230.58% -22.70% -31.36% -6.65% 12.67% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 41.31 32.44 33.37 35.25 35.06 35.60 36.55 2.06% YoY % 27.34% -2.79% -5.33% 0.54% -1.52% -2.60% - Horiz. % 113.02% 88.76% 91.30% 96.44% 95.92% 97.40% 100.00%
EPS 60.75 -210.59 -14.20 -20.58 -4.66 9.20 70.65 -2.48% YoY % 128.85% -1,383.03% 31.00% -341.63% -150.65% -86.98% - Horiz. % 85.99% -298.08% -20.10% -29.13% -6.60% 13.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4400 0.7800 2.8500 2.9900 3.2000 3.3100 3.2200 -12.55% YoY % 84.62% -72.63% -4.68% -6.56% -3.32% 2.80% - Horiz. % 44.72% 24.22% 88.51% 92.86% 99.38% 102.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 41.31 32.44 33.37 35.25 35.06 35.60 36.55 2.06% YoY % 27.34% -2.79% -5.33% 0.54% -1.52% -2.60% - Horiz. % 113.02% 88.76% 91.30% 96.44% 95.92% 97.40% 100.00%
EPS 60.75 -210.59 -14.20 -20.58 -4.66 9.20 70.65 -2.48% YoY % 128.85% -1,383.03% 31.00% -341.63% -150.65% -86.98% - Horiz. % 85.99% -298.08% -20.10% -29.13% -6.60% 13.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4400 0.7800 2.8500 2.9900 3.2000 3.3100 3.2200 -12.55% YoY % 84.62% -72.63% -4.68% -6.56% -3.32% 2.80% - Horiz. % 44.72% 24.22% 88.51% 92.86% 99.38% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.4550 0.3200 0.5900 0.4200 0.6400 0.7900 1.1000 -
P/RPS 1.10 0.99 1.77 1.19 1.83 2.22 3.01 -15.44% YoY % 11.11% -44.07% 48.74% -34.97% -17.57% -26.25% - Horiz. % 36.54% 32.89% 58.80% 39.53% 60.80% 73.75% 100.00%
P/EPS 0.75 -0.15 -4.16 -2.04 -13.75 8.59 1.56 -11.49% YoY % 600.00% 96.39% -103.92% 85.16% -260.07% 450.64% - Horiz. % 48.08% -9.62% -266.67% -130.77% -881.41% 550.64% 100.00%
EY 133.51 -658.09 -24.06 -49.01 -7.28 11.65 64.23 12.96% YoY % 120.29% -2,635.20% 50.91% -573.21% -162.49% -81.86% - Horiz. % 207.86% -1,024.58% -37.46% -76.30% -11.33% 18.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.45 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.41 0.21 0.14 0.20 0.24 0.34 -1.00% YoY % -21.95% 95.24% 50.00% -30.00% -16.67% -29.41% - Horiz. % 94.12% 120.59% 61.76% 41.18% 58.82% 70.59% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 27/06/23 30/06/22 24/06/21 25/06/20 28/06/19 29/06/18 20/06/17 -
Price 0.4300 0.2550 0.5100 0.4300 0.6650 0.8400 1.0900 -
P/RPS 1.04 0.79 1.53 1.22 1.90 2.36 2.98 -16.09% YoY % 31.65% -48.37% 25.41% -35.79% -19.49% -20.81% - Horiz. % 34.90% 26.51% 51.34% 40.94% 63.76% 79.19% 100.00%
P/EPS 0.71 -0.12 -3.59 -2.09 -14.28 9.13 1.54 -12.10% YoY % 691.67% 96.66% -71.77% 85.36% -256.41% 492.86% - Horiz. % 46.10% -7.79% -233.12% -135.71% -927.27% 592.86% 100.00%
EY 141.27 -825.84 -27.84 -47.87 -7.00 10.95 64.82 13.86% YoY % 117.11% -2,866.38% 41.84% -583.86% -163.93% -83.11% - Horiz. % 217.94% -1,274.05% -42.95% -73.85% -10.80% 16.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.55 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.30 0.33 0.18 0.14 0.21 0.25 0.34 -2.06% YoY % -9.09% 83.33% 28.57% -33.33% -16.00% -26.47% - Horiz. % 88.24% 97.06% 52.94% 41.18% 61.76% 73.53% 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
SRB Q1 Financial Results ended 30 April 2022.pdf 
