[SAPIND] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
13-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -1.29%
YoY- -39.56%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 267,330 257,422 241,360 265,241 265,650 265,478 265,592 0.52%
PBT 20,058 16,006 11,572 17,799 17,381 19,550 18,752 5.52%
Tax -4,917 -3,876 -3,372 -5,789 -5,321 -6,484 -7,100 -25.43%
NP 15,141 12,130 8,200 12,010 12,060 13,066 11,652 23.26%
-
NP to SH 15,290 12,272 8,368 13,315 13,489 14,778 14,166 6.28%
-
Tax Rate 24.51% 24.22% 29.14% 32.52% 30.61% 33.17% 37.86% -
Total Cost 252,189 245,292 233,160 253,231 253,590 252,412 253,940 -0.55%
-
Net Worth 96,792 91,697 87,331 85,856 85,147 83,692 85,147 10.78%
Dividend
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Div 2,911 - - 5,093 5,094 6,792 10,188 -63.23%
Div Payout % 19.04% - - 38.25% 37.77% 45.96% 71.92% -
Equity
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 96,792 91,697 87,331 85,856 85,147 83,692 85,147 10.78%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 5.66% 4.71% 3.40% 4.53% 4.54% 4.92% 4.39% -
ROE 15.80% 13.38% 9.58% 15.51% 15.84% 17.66% 16.64% -
Per Share
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 367.33 353.72 331.65 364.54 365.02 364.79 364.94 0.52%
EPS 21.01 16.86 11.48 18.30 18.53 20.31 19.46 6.31%
DPS 4.00 0.00 0.00 7.00 7.00 9.33 14.00 -63.23%
NAPS 1.33 1.26 1.20 1.18 1.17 1.15 1.17 10.77%
Adjusted Per Share Value based on latest NOSH - 72,776
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 367.23 353.62 331.55 364.36 364.92 364.68 364.84 0.52%
EPS 21.00 16.86 11.49 18.29 18.53 20.30 19.46 6.27%
DPS 4.00 0.00 0.00 7.00 7.00 9.33 14.00 -63.23%
NAPS 1.3296 1.2596 1.1997 1.1794 1.1697 1.1497 1.1697 10.77%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 -
Price 1.45 1.37 1.34 1.36 1.43 1.58 1.57 -
P/RPS 0.39 0.39 0.40 0.37 0.39 0.43 0.43 -7.50%
P/EPS 6.90 8.12 11.65 7.43 7.72 7.78 8.07 -11.75%
EY 14.49 12.31 8.58 13.46 12.96 12.85 12.40 13.24%
DY 2.76 0.00 0.00 5.15 4.90 5.91 8.92 -60.81%
P/NAPS 1.09 1.09 1.12 1.15 1.22 1.37 1.34 -15.20%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/11/13 25/09/13 26/06/13 13/03/13 - 21/11/12 26/09/12 -
Price 1.47 1.29 1.44 1.47 0.00 1.58 1.61 -
P/RPS 0.40 0.36 0.43 0.40 0.00 0.43 0.44 -7.32%
P/EPS 7.00 7.65 12.52 8.03 0.00 7.78 8.27 -12.46%
EY 14.29 13.07 7.98 12.45 0.00 12.85 12.09 14.28%
DY 2.72 0.00 0.00 4.76 0.00 5.91 8.70 -60.49%
P/NAPS 1.11 1.02 1.20 1.25 0.00 1.37 1.38 -15.96%

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