[SAPIND] QoQ Cumulative Quarter Result on 31-Jul-2014 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 306.75%
YoY- -17.47%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 58,924 232,715 178,201 123,218 57,861 274,306 200,498 -55.89%
PBT 1,571 10,769 8,984 6,710 1,749 23,746 15,044 -77.91%
Tax -385 -2,745 -2,342 -1,698 -528 -5,741 -3,688 -77.92%
NP 1,186 8,024 6,642 5,012 1,221 18,005 11,356 -77.91%
-
NP to SH 1,214 8,244 6,716 5,064 1,245 18,247 11,468 -77.71%
-
Tax Rate 24.51% 25.49% 26.07% 25.31% 30.19% 24.18% 24.51% -
Total Cost 57,738 224,691 171,559 118,206 56,640 256,301 189,142 -54.76%
-
Net Worth 102,614 101,886 102,614 100,430 102,614 101,158 96,792 3.98%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 4,366 2,183 - - 8,005 2,183 -
Div Payout % - 52.97% 32.51% - - 43.87% 19.04% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 102,614 101,886 102,614 100,430 102,614 101,158 96,792 3.98%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 2.01% 3.45% 3.73% 4.07% 2.11% 6.56% 5.66% -
ROE 1.18% 8.09% 6.54% 5.04% 1.21% 18.04% 11.85% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 80.97 319.77 244.86 169.31 79.51 376.92 275.50 -55.89%
EPS 1.67 11.33 9.23 6.96 1.71 25.07 15.76 -77.69%
DPS 0.00 6.00 3.00 0.00 0.00 11.00 3.00 -
NAPS 1.41 1.40 1.41 1.38 1.41 1.39 1.33 3.98%
Adjusted Per Share Value based on latest NOSH - 72,776
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 80.94 319.68 244.79 169.26 79.48 376.81 275.42 -55.89%
EPS 1.67 11.32 9.23 6.96 1.71 25.07 15.75 -77.68%
DPS 0.00 6.00 3.00 0.00 0.00 11.00 3.00 -
NAPS 1.4096 1.3996 1.4096 1.3796 1.4096 1.3896 1.3296 3.98%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.19 1.35 1.45 1.48 1.55 1.27 1.45 -
P/RPS 1.47 0.42 0.59 0.87 1.95 0.34 0.53 97.77%
P/EPS 71.34 11.92 15.71 21.27 90.60 5.07 9.20 293.24%
EY 1.40 8.39 6.36 4.70 1.10 19.74 10.87 -74.59%
DY 0.00 4.44 2.07 0.00 0.00 8.66 2.07 -
P/NAPS 0.84 0.96 1.03 1.07 1.10 0.91 1.09 -15.98%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 25/03/15 09/12/14 24/09/14 18/06/14 19/03/14 25/11/13 -
Price 1.10 1.30 1.31 1.50 1.78 1.31 1.47 -
P/RPS 1.36 0.41 0.53 0.89 2.24 0.35 0.53 87.75%
P/EPS 65.94 11.48 14.20 21.56 104.05 5.22 9.33 269.60%
EY 1.52 8.71 7.04 4.64 0.96 19.14 10.72 -72.90%
DY 0.00 4.62 2.29 0.00 0.00 8.40 2.04 -
P/NAPS 0.78 0.93 0.93 1.09 1.26 0.94 1.11 -21.01%

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