[SAPIND] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 86.9%
YoY- 3.46%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Revenue 123,218 57,861 274,306 200,498 128,711 60,340 265,241 -43.70%
PBT 6,710 1,749 23,746 15,044 8,003 2,893 17,799 -51.86%
Tax -1,698 -528 -5,741 -3,688 -1,938 -843 -5,789 -60.11%
NP 5,012 1,221 18,005 11,356 6,065 2,050 12,010 -48.05%
-
NP to SH 5,064 1,245 18,247 11,468 6,136 2,092 13,315 -51.54%
-
Tax Rate 25.31% 30.19% 24.18% 24.51% 24.22% 29.14% 32.52% -
Total Cost 118,206 56,640 256,301 189,142 122,646 58,290 253,231 -43.50%
-
Net Worth 100,430 102,614 101,158 96,792 91,697 87,331 85,856 12.46%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Div - - 8,005 2,183 - - 5,093 -
Div Payout % - - 43.87% 19.04% - - 38.25% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Net Worth 100,430 102,614 101,158 96,792 91,697 87,331 85,856 12.46%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
NP Margin 4.07% 2.11% 6.56% 5.66% 4.71% 3.40% 4.53% -
ROE 5.04% 1.21% 18.04% 11.85% 6.69% 2.40% 15.51% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 169.31 79.51 376.92 275.50 176.86 82.91 364.54 -43.71%
EPS 6.96 1.71 25.07 15.76 8.43 2.87 18.30 -51.54%
DPS 0.00 0.00 11.00 3.00 0.00 0.00 7.00 -
NAPS 1.38 1.41 1.39 1.33 1.26 1.20 1.18 12.45%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 169.26 79.48 376.81 275.42 176.81 82.89 364.36 -43.70%
EPS 6.96 1.71 25.07 15.75 8.43 2.87 18.29 -51.52%
DPS 0.00 0.00 11.00 3.00 0.00 0.00 7.00 -
NAPS 1.3796 1.4096 1.3896 1.3296 1.2596 1.1997 1.1794 12.46%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 -
Price 1.48 1.55 1.27 1.45 1.37 1.34 1.36 -
P/RPS 0.87 1.95 0.34 0.53 0.77 1.62 0.37 89.80%
P/EPS 21.27 90.60 5.07 9.20 16.25 46.62 7.43 119.96%
EY 4.70 1.10 19.74 10.87 6.15 2.15 13.46 -54.55%
DY 0.00 0.00 8.66 2.07 0.00 0.00 5.15 -
P/NAPS 1.07 1.10 0.91 1.09 1.09 1.12 1.15 -5.26%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 24/09/14 18/06/14 19/03/14 25/11/13 25/09/13 26/06/13 13/03/13 -
Price 1.50 1.78 1.31 1.47 1.29 1.44 1.47 -
P/RPS 0.89 2.24 0.35 0.53 0.73 1.74 0.40 82.10%
P/EPS 21.56 104.05 5.22 9.33 15.30 50.09 8.03 109.64%
EY 4.64 0.96 19.14 10.72 6.54 2.00 12.45 -52.27%
DY 0.00 0.00 8.40 2.04 0.00 0.00 4.76 -
P/NAPS 1.09 1.26 0.94 1.11 1.02 1.20 1.25 -9.75%

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