[SAPIND] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
13-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -1.29%
YoY- -39.56%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 200,498 128,711 60,340 265,241 265,650 199,109 132,796 38.96%
PBT 15,044 8,003 2,893 17,799 17,381 14,663 9,376 45.88%
Tax -3,688 -1,938 -843 -5,789 -5,321 -4,863 -3,550 3.09%
NP 11,356 6,065 2,050 12,010 12,060 9,800 5,826 70.41%
-
NP to SH 11,468 6,136 2,092 13,315 13,489 11,084 7,083 46.94%
-
Tax Rate 24.51% 24.22% 29.14% 32.52% 30.61% 33.17% 37.86% -
Total Cost 189,142 122,646 58,290 253,231 253,590 189,309 126,970 37.48%
-
Net Worth 96,792 91,697 87,331 85,856 85,147 83,692 85,147 10.78%
Dividend
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Div 2,183 - - 5,093 5,094 5,094 5,094 -49.17%
Div Payout % 19.04% - - 38.25% 37.77% 45.96% 71.92% -
Equity
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 96,792 91,697 87,331 85,856 85,147 83,692 85,147 10.78%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 5.66% 4.71% 3.40% 4.53% 4.54% 4.92% 4.39% -
ROE 11.85% 6.69% 2.40% 15.51% 15.84% 13.24% 8.32% -
Per Share
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 275.50 176.86 82.91 364.54 365.02 273.59 182.47 38.96%
EPS 15.76 8.43 2.87 18.30 18.53 15.23 9.73 46.98%
DPS 3.00 0.00 0.00 7.00 7.00 7.00 7.00 -49.17%
NAPS 1.33 1.26 1.20 1.18 1.17 1.15 1.17 10.77%
Adjusted Per Share Value based on latest NOSH - 72,776
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 275.42 176.81 82.89 364.36 364.92 273.51 182.42 38.96%
EPS 15.75 8.43 2.87 18.29 18.53 15.23 9.73 46.91%
DPS 3.00 0.00 0.00 7.00 7.00 7.00 7.00 -49.17%
NAPS 1.3296 1.2596 1.1997 1.1794 1.1697 1.1497 1.1697 10.77%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 -
Price 1.45 1.37 1.34 1.36 1.43 1.58 1.57 -
P/RPS 0.53 0.77 1.62 0.37 0.39 0.58 0.86 -32.06%
P/EPS 9.20 16.25 46.62 7.43 7.72 10.37 16.13 -36.13%
EY 10.87 6.15 2.15 13.46 12.96 9.64 6.20 56.58%
DY 2.07 0.00 0.00 5.15 4.90 4.43 4.46 -45.83%
P/NAPS 1.09 1.09 1.12 1.15 1.22 1.37 1.34 -15.20%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/11/13 25/09/13 26/06/13 13/03/13 - 21/11/12 26/09/12 -
Price 1.47 1.29 1.44 1.47 0.00 1.58 1.61 -
P/RPS 0.53 0.73 1.74 0.40 0.00 0.58 0.88 -33.30%
P/EPS 9.33 15.30 50.09 8.03 0.00 10.37 16.54 -36.70%
EY 10.72 6.54 2.00 12.45 0.00 9.64 6.05 57.91%
DY 2.04 0.00 0.00 4.76 0.00 4.43 4.35 -45.38%
P/NAPS 1.11 1.02 1.20 1.25 0.00 1.37 1.38 -15.96%

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