[SAPIND] QoQ Cumulative Quarter Result on 30-Apr-2017 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
15-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -97.85%
YoY- 10.0%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 211,713 148,377 97,982 54,905 223,156 150,888 94,761 70.65%
PBT 3,361 -1,400 -580 564 8,157 3,520 1,543 67.79%
Tax -343 -749 -358 -450 -2,342 -1,007 -596 -30.74%
NP 3,018 -2,149 -938 114 5,815 2,513 947 116.10%
-
NP to SH 3,077 -2,132 -894 132 6,147 2,580 993 112.10%
-
Tax Rate 10.21% - - 79.79% 28.71% 28.61% 38.63% -
Total Cost 208,695 150,526 98,920 54,791 217,341 148,375 93,814 70.16%
-
Net Worth 105,525 101,886 105,525 106,252 106,252 104,797 103,341 1.40%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 2,911 1,455 - - 4,366 2,183 - -
Div Payout % 94.61% 0.00% - - 71.04% 84.62% - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 105,525 101,886 105,525 106,252 106,252 104,797 103,341 1.40%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 1.43% -1.45% -0.96% 0.21% 2.61% 1.67% 1.00% -
ROE 2.92% -2.09% -0.85% 0.12% 5.79% 2.46% 0.96% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 290.91 203.88 134.64 75.44 306.63 207.33 130.21 70.65%
EPS 4.23 -2.93 -1.23 0.18 8.45 3.55 1.36 112.63%
DPS 4.00 2.00 0.00 0.00 6.00 3.00 0.00 -
NAPS 1.45 1.40 1.45 1.46 1.46 1.44 1.42 1.39%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 290.83 203.82 134.60 75.42 306.55 207.27 130.17 70.65%
EPS 4.23 -2.93 -1.23 0.18 8.44 3.54 1.36 112.63%
DPS 4.00 2.00 0.00 0.00 6.00 3.00 0.00 -
NAPS 1.4496 1.3996 1.4496 1.4596 1.4596 1.4396 1.4196 1.40%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.89 0.88 0.985 0.95 0.90 0.92 0.925 -
P/RPS 0.31 0.43 0.73 1.26 0.29 0.44 0.71 -42.35%
P/EPS 21.05 -30.04 -80.18 523.77 10.66 25.95 67.79 -54.04%
EY 4.75 -3.33 -1.25 0.19 9.38 3.85 1.48 117.11%
DY 4.49 2.27 0.00 0.00 6.67 3.26 0.00 -
P/NAPS 0.61 0.63 0.68 0.65 0.62 0.64 0.65 -4.13%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 27/03/18 16/11/17 20/09/17 15/06/17 28/03/17 10/11/16 21/09/16 -
Price 0.76 0.88 0.94 1.00 0.965 0.915 0.93 -
P/RPS 0.26 0.43 0.70 1.33 0.31 0.44 0.71 -48.72%
P/EPS 17.98 -30.04 -76.52 551.33 11.42 25.81 68.16 -58.76%
EY 5.56 -3.33 -1.31 0.18 8.75 3.87 1.47 142.16%
DY 5.26 2.27 0.00 0.00 6.22 3.28 0.00 -
P/NAPS 0.52 0.63 0.65 0.68 0.66 0.64 0.65 -13.78%

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