[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 24.6%
YoY- 3.46%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Revenue 246,436 231,444 274,306 267,330 257,422 241,360 265,241 -5.36%
PBT 13,420 6,996 23,746 20,058 16,006 11,572 17,799 -19.07%
Tax -3,396 -2,112 -5,741 -4,917 -3,876 -3,372 -5,789 -32.95%
NP 10,024 4,884 18,005 15,141 12,130 8,200 12,010 -12.66%
-
NP to SH 10,128 4,980 18,247 15,290 12,272 8,368 13,315 -18.53%
-
Tax Rate 25.31% 30.19% 24.18% 24.51% 24.22% 29.14% 32.52% -
Total Cost 236,412 226,560 256,301 252,189 245,292 233,160 253,231 -5.02%
-
Net Worth 100,430 102,614 101,158 96,792 91,697 87,331 85,856 12.46%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Div - - 8,005 2,911 - - 5,093 -
Div Payout % - - 43.87% 19.04% - - 38.25% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Net Worth 100,430 102,614 101,158 96,792 91,697 87,331 85,856 12.46%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
NP Margin 4.07% 2.11% 6.56% 5.66% 4.71% 3.40% 4.53% -
ROE 10.08% 4.85% 18.04% 15.80% 13.38% 9.58% 15.51% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 338.62 318.02 376.92 367.33 353.72 331.65 364.54 -5.37%
EPS 13.92 6.84 25.07 21.01 16.86 11.48 18.30 -18.53%
DPS 0.00 0.00 11.00 4.00 0.00 0.00 7.00 -
NAPS 1.38 1.41 1.39 1.33 1.26 1.20 1.18 12.45%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 338.53 317.93 376.81 367.23 353.62 331.55 364.36 -5.36%
EPS 13.91 6.84 25.07 21.00 16.86 11.49 18.29 -18.54%
DPS 0.00 0.00 11.00 4.00 0.00 0.00 7.00 -
NAPS 1.3796 1.4096 1.3896 1.3296 1.2596 1.1997 1.1794 12.46%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 -
Price 1.48 1.55 1.27 1.45 1.37 1.34 1.36 -
P/RPS 0.44 0.49 0.34 0.39 0.39 0.40 0.37 13.86%
P/EPS 10.63 22.65 5.07 6.90 8.12 11.65 7.43 30.79%
EY 9.40 4.41 19.74 14.49 12.31 8.58 13.46 -23.59%
DY 0.00 0.00 8.66 2.76 0.00 0.00 5.15 -
P/NAPS 1.07 1.10 0.91 1.09 1.09 1.12 1.15 -5.26%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 24/09/14 18/06/14 19/03/14 25/11/13 25/09/13 26/06/13 13/03/13 -
Price 1.50 1.78 1.31 1.47 1.29 1.44 1.47 -
P/RPS 0.44 0.56 0.35 0.40 0.36 0.43 0.40 7.40%
P/EPS 10.78 26.01 5.22 7.00 7.65 12.52 8.03 24.69%
EY 9.28 3.84 19.14 14.29 13.07 7.98 12.45 -19.76%
DY 0.00 0.00 8.40 2.72 0.00 0.00 4.76 -
P/NAPS 1.09 1.26 0.94 1.11 1.02 1.20 1.25 -9.75%

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