[SAPIND] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -37.15%
YoY- -63.85%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 274,306 267,330 257,422 241,360 265,241 265,650 265,478 2.64%
PBT 23,746 20,058 16,006 11,572 17,799 17,381 19,550 16.80%
Tax -5,741 -4,917 -3,876 -3,372 -5,789 -5,321 -6,484 -9.26%
NP 18,005 15,141 12,130 8,200 12,010 12,060 13,066 29.18%
-
NP to SH 18,247 15,290 12,272 8,368 13,315 13,489 14,778 18.34%
-
Tax Rate 24.18% 24.51% 24.22% 29.14% 32.52% 30.61% 33.17% -
Total Cost 256,301 252,189 245,292 233,160 253,231 253,590 252,412 1.22%
-
Net Worth 101,158 96,792 91,697 87,331 85,856 85,147 83,692 16.34%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Div 8,005 2,911 - - 5,093 5,094 6,792 14.02%
Div Payout % 43.87% 19.04% - - 38.25% 37.77% 45.96% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 101,158 96,792 91,697 87,331 85,856 85,147 83,692 16.34%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 6.56% 5.66% 4.71% 3.40% 4.53% 4.54% 4.92% -
ROE 18.04% 15.80% 13.38% 9.58% 15.51% 15.84% 17.66% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 376.92 367.33 353.72 331.65 364.54 365.02 364.79 2.64%
EPS 25.07 21.01 16.86 11.48 18.30 18.53 20.31 18.31%
DPS 11.00 4.00 0.00 0.00 7.00 7.00 9.33 14.05%
NAPS 1.39 1.33 1.26 1.20 1.18 1.17 1.15 16.34%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 376.81 367.23 353.62 331.55 364.36 364.92 364.68 2.64%
EPS 25.07 21.00 16.86 11.49 18.29 18.53 20.30 18.36%
DPS 11.00 4.00 0.00 0.00 7.00 7.00 9.33 14.05%
NAPS 1.3896 1.3296 1.2596 1.1997 1.1794 1.1697 1.1497 16.34%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 -
Price 1.27 1.45 1.37 1.34 1.36 1.43 1.58 -
P/RPS 0.34 0.39 0.39 0.40 0.37 0.39 0.43 -17.10%
P/EPS 5.07 6.90 8.12 11.65 7.43 7.72 7.78 -28.96%
EY 19.74 14.49 12.31 8.58 13.46 12.96 12.85 40.89%
DY 8.66 2.76 0.00 0.00 5.15 4.90 5.91 35.68%
P/NAPS 0.91 1.09 1.09 1.12 1.15 1.22 1.37 -27.87%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 19/03/14 25/11/13 25/09/13 26/06/13 13/03/13 - 21/11/12 -
Price 1.31 1.47 1.29 1.44 1.47 0.00 1.58 -
P/RPS 0.35 0.40 0.36 0.43 0.40 0.00 0.43 -15.16%
P/EPS 5.22 7.00 7.65 12.52 8.03 0.00 7.78 -27.29%
EY 19.14 14.29 13.07 7.98 12.45 0.00 12.85 37.46%
DY 8.40 2.72 0.00 0.00 4.76 0.00 5.91 32.41%
P/NAPS 0.94 1.11 1.02 1.20 1.25 0.00 1.37 -25.98%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment