[SAPIND] QoQ Cumulative Quarter Result on 30-Apr-2014 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -93.18%
YoY- -40.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 232,715 178,201 123,218 57,861 274,306 200,498 128,711 48.25%
PBT 10,769 8,984 6,710 1,749 23,746 15,044 8,003 21.81%
Tax -2,745 -2,342 -1,698 -528 -5,741 -3,688 -1,938 26.04%
NP 8,024 6,642 5,012 1,221 18,005 11,356 6,065 20.45%
-
NP to SH 8,244 6,716 5,064 1,245 18,247 11,468 6,136 21.69%
-
Tax Rate 25.49% 26.07% 25.31% 30.19% 24.18% 24.51% 24.22% -
Total Cost 224,691 171,559 118,206 56,640 256,301 189,142 122,646 49.55%
-
Net Worth 101,886 102,614 100,430 102,614 101,158 96,792 91,697 7.25%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 4,366 2,183 - - 8,005 2,183 - -
Div Payout % 52.97% 32.51% - - 43.87% 19.04% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 101,886 102,614 100,430 102,614 101,158 96,792 91,697 7.25%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 3.45% 3.73% 4.07% 2.11% 6.56% 5.66% 4.71% -
ROE 8.09% 6.54% 5.04% 1.21% 18.04% 11.85% 6.69% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 319.77 244.86 169.31 79.51 376.92 275.50 176.86 48.25%
EPS 11.33 9.23 6.96 1.71 25.07 15.76 8.43 21.72%
DPS 6.00 3.00 0.00 0.00 11.00 3.00 0.00 -
NAPS 1.40 1.41 1.38 1.41 1.39 1.33 1.26 7.25%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 319.68 244.79 169.26 79.48 376.81 275.42 176.81 48.25%
EPS 11.32 9.23 6.96 1.71 25.07 15.75 8.43 21.65%
DPS 6.00 3.00 0.00 0.00 11.00 3.00 0.00 -
NAPS 1.3996 1.4096 1.3796 1.4096 1.3896 1.3296 1.2596 7.25%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.35 1.45 1.48 1.55 1.27 1.45 1.37 -
P/RPS 0.42 0.59 0.87 1.95 0.34 0.53 0.77 -33.16%
P/EPS 11.92 15.71 21.27 90.60 5.07 9.20 16.25 -18.61%
EY 8.39 6.36 4.70 1.10 19.74 10.87 6.15 22.93%
DY 4.44 2.07 0.00 0.00 8.66 2.07 0.00 -
P/NAPS 0.96 1.03 1.07 1.10 0.91 1.09 1.09 -8.09%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 25/03/15 09/12/14 24/09/14 18/06/14 19/03/14 25/11/13 25/09/13 -
Price 1.30 1.31 1.50 1.78 1.31 1.47 1.29 -
P/RPS 0.41 0.53 0.89 2.24 0.35 0.53 0.73 -31.85%
P/EPS 11.48 14.20 21.56 104.05 5.22 9.33 15.30 -17.38%
EY 8.71 7.04 4.64 0.96 19.14 10.72 6.54 20.98%
DY 4.62 2.29 0.00 0.00 8.40 2.04 0.00 -
P/NAPS 0.93 0.93 1.09 1.26 0.94 1.11 1.02 -5.95%

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