Highlights

[SAPIND] YoY Quarter Result on 2018-04-30 [#1]

Stock [SAPIND]: SAPURA INDUSTRIAL BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     -98.56%    YoY -     -43.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 50,607 54,905 45,982 58,924 57,861 60,340 65,608 -4.23%
  YoY % -7.83% 19.41% -21.96% 1.84% -4.11% -8.03% -
  Horiz. % 77.14% 83.69% 70.09% 89.81% 88.19% 91.97% 100.00%
PBT 144 564 344 1,571 1,749 2,893 7,380 -48.10%
  YoY % -74.47% 63.95% -78.10% -10.18% -39.54% -60.80% -
  Horiz. % 1.95% 7.64% 4.66% 21.29% 23.70% 39.20% 100.00%
Tax -89 -450 -248 -385 -528 -843 -1,641 -38.46%
  YoY % 80.22% -81.45% 35.58% 27.08% 37.37% 48.63% -
  Horiz. % 5.42% 27.42% 15.11% 23.46% 32.18% 51.37% 100.00%
NP 55 114 96 1,186 1,221 2,050 5,739 -53.90%
  YoY % -51.75% 18.75% -91.91% -2.87% -40.44% -64.28% -
  Horiz. % 0.96% 1.99% 1.67% 20.67% 21.28% 35.72% 100.00%
NP to SH 75 132 120 1,214 1,245 2,092 5,787 -51.52%
  YoY % -43.18% 10.00% -90.12% -2.49% -40.49% -63.85% -
  Horiz. % 1.30% 2.28% 2.07% 20.98% 21.51% 36.15% 100.00%
Tax Rate 61.81 % 79.79 % 72.09 % 24.51 % 30.19 % 29.14 % 22.24 % 18.56%
  YoY % -22.53% 10.68% 194.12% -18.81% 3.60% 31.03% -
  Horiz. % 277.92% 358.77% 324.15% 110.21% 135.75% 131.03% 100.00%
Total Cost 50,552 54,791 45,886 57,738 56,640 58,290 59,869 -2.78%
  YoY % -7.74% 19.41% -20.53% 1.94% -2.83% -2.64% -
  Horiz. % 84.44% 91.52% 76.64% 96.44% 94.61% 97.36% 100.00%
Net Worth 105,525 106,252 104,797 102,614 102,614 87,331 95,336 1.71%
  YoY % -0.68% 1.39% 2.13% 0.00% 17.50% -8.40% -
  Horiz. % 110.69% 111.45% 109.92% 107.63% 107.63% 91.60% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 105,525 106,252 104,797 102,614 102,614 87,331 95,336 1.71%
  YoY % -0.68% 1.39% 2.13% 0.00% 17.50% -8.40% -
  Horiz. % 110.69% 111.45% 109.92% 107.63% 107.63% 91.60% 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
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 0.11 % 0.21 % 0.21 % 2.01 % 2.11 % 3.40 % 8.75 % -51.76%
  YoY % -47.62% 0.00% -89.55% -4.74% -37.94% -61.14% -
  Horiz. % 1.26% 2.40% 2.40% 22.97% 24.11% 38.86% 100.00%
ROE 0.07 % 0.12 % 0.11 % 1.18 % 1.21 % 2.40 % 6.07 % -52.45%
  YoY % -41.67% 9.09% -90.68% -2.48% -49.58% -60.46% -
  Horiz. % 1.15% 1.98% 1.81% 19.44% 19.93% 39.54% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 69.54 75.44 63.18 80.97 79.51 82.91 90.15 -4.23%
  YoY % -7.82% 19.40% -21.97% 1.84% -4.10% -8.03% -
  Horiz. % 77.14% 83.68% 70.08% 89.82% 88.20% 91.97% 100.00%
EPS 0.10 0.18 0.16 1.67 1.71 2.87 7.95 -51.76%
  YoY % -44.44% 12.50% -90.42% -2.34% -40.42% -63.90% -
  Horiz. % 1.26% 2.26% 2.01% 21.01% 21.51% 36.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4500 1.4600 1.4400 1.4100 1.4100 1.2000 1.3100 1.71%
  YoY % -0.68% 1.39% 2.13% 0.00% 17.50% -8.40% -
  Horiz. % 110.69% 111.45% 109.92% 107.63% 107.63% 91.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 72,689
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 69.54 75.44 63.18 80.97 79.51 82.91 90.15 -4.23%
  YoY % -7.82% 19.40% -21.97% 1.84% -4.10% -8.03% -
  Horiz. % 77.14% 83.68% 70.08% 89.82% 88.20% 91.97% 100.00%
EPS 0.10 0.18 0.16 1.67 1.71 2.87 7.95 -51.76%
  YoY % -44.44% 12.50% -90.42% -2.34% -40.42% -63.90% -
  Horiz. % 1.26% 2.26% 2.01% 21.01% 21.51% 36.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4500 1.4600 1.4400 1.4100 1.4100 1.2000 1.3100 1.71%
  YoY % -0.68% 1.39% 2.13% 0.00% 17.50% -8.40% -
  Horiz. % 110.69% 111.45% 109.92% 107.63% 107.63% 91.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.7800 0.9500 1.0100 1.1900 1.5500 1.3400 1.5100 -
P/RPS 1.12 1.26 1.60 1.47 1.95 1.62 1.67 -6.44%
  YoY % -11.11% -21.25% 8.84% -24.62% 20.37% -2.99% -
  Horiz. % 67.07% 75.45% 95.81% 88.02% 116.77% 97.01% 100.00%
P/EPS 756.87 523.77 612.53 71.34 90.60 46.62 18.99 84.77%
  YoY % 44.50% -14.49% 758.61% -21.26% 94.34% 145.50% -
  Horiz. % 3,985.62% 2,758.14% 3,225.54% 375.67% 477.09% 245.50% 100.00%
EY 0.13 0.19 0.16 1.40 1.10 2.15 5.27 -46.03%
  YoY % -31.58% 18.75% -88.57% 27.27% -48.84% -59.20% -
  Horiz. % 2.47% 3.61% 3.04% 26.57% 20.87% 40.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.65 0.70 0.84 1.10 1.12 1.15 -11.83%
  YoY % -16.92% -7.14% -16.67% -23.64% -1.79% -2.61% -
  Horiz. % 46.96% 56.52% 60.87% 73.04% 95.65% 97.39% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 16/05/18 15/06/17 21/06/16 30/06/15 18/06/14 26/06/13 27/06/12 -
Price 0.8600 1.0000 0.9900 1.1000 1.7800 1.4400 1.7900 -
P/RPS 1.24 1.33 1.57 1.36 2.24 1.74 1.99 -7.58%
  YoY % -6.77% -15.29% 15.44% -39.29% 28.74% -12.56% -
  Horiz. % 62.31% 66.83% 78.89% 68.34% 112.56% 87.44% 100.00%
P/EPS 834.50 551.33 600.40 65.94 104.05 50.09 22.51 82.55%
  YoY % 51.36% -8.17% 810.52% -36.63% 107.73% 122.52% -
  Horiz. % 3,707.24% 2,449.27% 2,667.26% 292.94% 462.24% 222.52% 100.00%
EY 0.12 0.18 0.17 1.52 0.96 2.00 4.44 -45.20%
  YoY % -33.33% 5.88% -88.82% 58.33% -52.00% -54.95% -
  Horiz. % 2.70% 4.05% 3.83% 34.23% 21.62% 45.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.68 0.69 0.78 1.26 1.20 1.37 -13.09%
  YoY % -13.24% -1.45% -11.54% -38.10% 5.00% -12.41% -
  Horiz. % 43.07% 49.64% 50.36% 56.93% 91.97% 87.59% 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.
 


 

157  353  487  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 PRESBHD 0.47+0.03 
 IRIS 0.155-0.01 
 HSI-H4V 0.34+0.06 
 HSI-C3V 0.205-0.055 
 BORNOIL 0.050.00 
 MYEG 1.36-0.02 
 DSONIC 0.435-0.02 
 HIBISCS 1.24-0.03 
 HSI-H4O 0.635+0.09 
Partners & Brokers