[SAPIND] QoQ Cumulative Quarter Result on 31-Jul-2012 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 22.4%
YoY- -43.09%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 265,241 265,650 199,109 132,796 65,608 284,844 210,498 17.72%
PBT 17,799 17,381 14,663 9,376 7,380 28,940 22,425 -15.05%
Tax -5,789 -5,321 -4,863 -3,550 -1,641 -6,912 -4,898 12.52%
NP 12,010 12,060 9,800 5,826 5,739 22,028 17,527 -23.42%
-
NP to SH 13,315 13,489 11,084 7,083 5,787 22,031 17,527 -17.63%
-
Tax Rate 32.52% 30.61% 33.17% 37.86% 22.24% 23.88% 21.84% -
Total Cost 253,231 253,590 189,309 126,970 59,869 262,816 192,971 21.15%
-
Net Worth 85,856 85,147 83,692 85,147 95,336 88,793 85,160 0.57%
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 5,093 5,094 5,094 5,094 - 10,917 - -
Div Payout % 38.25% 37.77% 45.96% 71.92% - 49.55% - -
Equity
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 85,856 85,147 83,692 85,147 95,336 88,793 85,160 0.57%
NOSH 72,776 72,776 72,776 72,776 72,776 72,781 72,786 -0.00%
Ratio Analysis
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.53% 4.54% 4.92% 4.39% 8.75% 7.73% 8.33% -
ROE 15.51% 15.84% 13.24% 8.32% 6.07% 24.81% 20.58% -
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 364.54 365.02 273.59 182.47 90.15 391.37 289.20 17.75%
EPS 18.30 18.53 15.23 9.73 7.95 30.27 24.08 -17.61%
DPS 7.00 7.00 7.00 7.00 0.00 15.00 0.00 -
NAPS 1.18 1.17 1.15 1.17 1.31 1.22 1.17 0.60%
Adjusted Per Share Value based on latest NOSH - 72,776
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 364.36 364.92 273.51 182.42 90.12 391.29 289.16 17.72%
EPS 18.29 18.53 15.23 9.73 7.95 30.26 24.08 -17.64%
DPS 7.00 7.00 7.00 7.00 0.00 15.00 0.00 -
NAPS 1.1794 1.1697 1.1497 1.1697 1.3096 1.2197 1.1698 0.57%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.36 1.43 1.58 1.57 1.51 1.49 1.29 -
P/RPS 0.37 0.39 0.58 0.86 1.67 0.38 0.45 -12.90%
P/EPS 7.43 7.72 10.37 16.13 18.99 4.92 5.36 25.92%
EY 13.46 12.96 9.64 6.20 5.27 20.32 18.67 -20.62%
DY 5.15 4.90 4.43 4.46 0.00 10.07 0.00 -
P/NAPS 1.15 1.22 1.37 1.34 1.15 1.22 1.10 3.18%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 13/03/13 - 21/11/12 26/09/12 27/06/12 28/03/12 30/11/11 -
Price 1.47 0.00 1.58 1.61 1.79 1.49 1.48 -
P/RPS 0.40 0.00 0.58 0.88 1.99 0.38 0.51 -15.76%
P/EPS 8.03 0.00 10.37 16.54 22.51 4.92 6.15 20.72%
EY 12.45 0.00 9.64 6.05 4.44 20.32 16.27 -17.21%
DY 4.76 0.00 4.43 4.35 0.00 10.07 0.00 -
P/NAPS 1.25 0.00 1.37 1.38 1.37 1.22 1.26 -0.56%

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