[SAPIND] QoQ TTM Result on 31-Jan-2017 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- -19.9%
YoY- -20.62%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 221,368 227,099 232,078 223,155 211,993 211,812 211,336 3.13%
PBT 3,233 6,032 8,380 8,160 7,399 7,269 6,217 -35.25%
Tax -2,084 -2,104 -2,544 -2,342 57 -73 189 -
NP 1,149 3,928 5,836 5,818 7,456 7,196 6,406 -68.09%
-
NP to SH 1,431 4,258 6,162 6,150 7,678 7,443 6,654 -64.00%
-
Tax Rate 64.46% 34.88% 30.36% 28.70% -0.77% 1.00% -3.04% -
Total Cost 220,219 223,171 226,242 217,337 204,537 204,616 204,930 4.90%
-
Net Worth 101,886 105,525 106,252 106,252 104,797 103,341 108,000 -3.80%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 1,455 2,183 4,366 4,366 4,366 4,366 4,366 -51.83%
Div Payout % 101.71% 51.27% 70.86% 71.00% 56.87% 58.67% 65.62% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 101,886 105,525 106,252 106,252 104,797 103,341 108,000 -3.80%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 0.52% 1.73% 2.51% 2.61% 3.52% 3.40% 3.03% -
ROE 1.40% 4.04% 5.80% 5.79% 7.33% 7.20% 6.16% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 304.18 312.05 318.89 306.63 291.30 291.05 281.78 5.21%
EPS 1.97 5.85 8.47 8.45 10.55 10.23 8.87 -63.22%
DPS 2.00 3.00 6.00 6.00 6.00 6.00 5.82 -50.84%
NAPS 1.40 1.45 1.46 1.46 1.44 1.42 1.44 -1.85%
Adjusted Per Share Value based on latest NOSH - 72,776
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 304.18 312.05 318.89 306.63 291.30 291.05 290.39 3.13%
EPS 1.97 5.85 8.47 8.45 10.55 10.23 9.14 -63.95%
DPS 2.00 3.00 6.00 6.00 6.00 6.00 6.00 -51.82%
NAPS 1.40 1.45 1.46 1.46 1.44 1.42 1.484 -3.79%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.88 0.985 0.95 0.90 0.92 0.925 1.01 -
P/RPS 0.29 0.32 0.30 0.29 0.32 0.32 0.36 -13.38%
P/EPS 44.75 16.84 11.22 10.65 8.72 9.04 11.38 148.51%
EY 2.23 5.94 8.91 9.39 11.47 11.06 8.78 -59.79%
DY 2.27 3.05 6.32 6.67 6.52 6.49 5.76 -46.15%
P/NAPS 0.63 0.68 0.65 0.62 0.64 0.65 0.70 -6.76%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 16/11/17 20/09/17 15/06/17 28/03/17 10/11/16 21/09/16 21/06/16 -
Price 0.88 0.94 1.00 0.965 0.915 0.93 0.99 -
P/RPS 0.29 0.30 0.31 0.31 0.31 0.32 0.35 -11.75%
P/EPS 44.75 16.07 11.81 11.42 8.67 9.09 11.16 151.76%
EY 2.23 6.22 8.47 8.76 11.53 11.00 8.96 -60.33%
DY 2.27 3.19 6.00 6.22 6.56 6.45 5.88 -46.88%
P/NAPS 0.63 0.65 0.68 0.66 0.64 0.65 0.69 -5.86%

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