[SAPIND] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -6.23%
YoY- -63.85%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 73,808 71,787 68,371 60,340 66,132 66,541 66,313 8.92%
PBT 8,701 7,041 5,110 2,893 3,136 2,718 5,287 48.86%
Tax -2,053 -1,750 -1,095 -843 -926 -458 -1,312 42.99%
NP 6,648 5,291 4,015 2,050 2,210 2,260 3,975 50.79%
-
NP to SH 6,778 5,332 4,044 2,092 2,231 3,689 4,002 52.32%
-
Tax Rate 23.59% 24.85% 21.43% 29.14% 29.53% 16.85% 24.82% -
Total Cost 67,160 66,496 64,356 58,290 63,922 64,281 62,338 6.13%
-
Net Worth 101,158 96,792 91,697 87,331 85,751 85,147 83,692 16.34%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Div 5,822 2,183 - - - - - -
Div Payout % 85.90% 40.95% - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 101,158 96,792 91,697 87,331 85,751 85,147 83,692 16.34%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 9.01% 7.37% 5.87% 3.40% 3.34% 3.40% 5.99% -
ROE 6.70% 5.51% 4.41% 2.40% 2.60% 4.33% 4.78% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 101.42 98.64 93.95 82.91 91.00 91.43 91.12 8.92%
EPS 9.31 7.33 5.56 2.87 3.07 5.07 5.50 52.25%
DPS 8.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.33 1.26 1.20 1.18 1.17 1.15 16.34%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 101.39 98.61 93.92 82.89 90.84 91.41 91.09 8.93%
EPS 9.31 7.32 5.56 2.87 3.06 5.07 5.50 52.25%
DPS 8.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3896 1.3296 1.2596 1.1997 1.178 1.1697 1.1497 16.34%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 -
Price 1.27 1.45 1.37 1.34 1.36 1.43 1.58 -
P/RPS 1.25 1.47 1.46 1.62 1.49 1.56 1.73 -22.86%
P/EPS 13.64 19.79 24.65 46.62 44.30 28.21 28.73 -44.84%
EY 7.33 5.05 4.06 2.15 2.26 3.54 3.48 81.29%
DY 6.30 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.09 1.09 1.12 1.15 1.22 1.37 -27.87%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 19/03/14 25/11/13 25/09/13 26/06/13 13/03/13 - 21/11/12 -
Price 1.31 1.47 1.29 1.44 1.47 0.00 1.58 -
P/RPS 1.29 1.49 1.37 1.74 1.62 0.00 1.73 -20.89%
P/EPS 14.07 20.06 23.21 50.09 47.88 0.00 28.73 -43.45%
EY 7.11 4.98 4.31 2.00 2.09 0.00 3.48 76.93%
DY 6.11 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.11 1.02 1.20 1.25 0.00 1.37 -25.98%

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