[SAPIND] QoQ TTM 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- -1.29%
YoY- 42.46%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 233,778 232,715 252,009 268,813 271,827 274,306 266,630 -8.41%
PBT 10,591 10,769 17,686 22,453 22,602 23,746 18,180 -30.31%
Tax -2,602 -2,745 -4,395 -5,501 -5,426 -5,741 -4,614 -31.81%
NP 7,989 8,024 13,291 16,952 17,176 18,005 13,566 -29.81%
-
NP to SH 8,213 8,244 13,495 17,175 17,400 18,247 13,699 -28.96%
-
Tax Rate 24.57% 25.49% 24.85% 24.50% 24.01% 24.18% 25.38% -
Total Cost 225,789 224,691 238,718 251,861 254,651 256,301 253,064 -7.34%
-
Net Worth 102,614 101,886 102,614 100,430 102,614 101,196 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 4,366 8,007 8,007 8,007 8,007 2,183 58.94%
Div Payout % 53.17% 52.97% 59.34% 46.62% 46.02% 43.88% 15.94% -
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 102,614 101,886 102,614 100,430 102,614 101,196 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 3.42% 3.45% 5.27% 6.31% 6.32% 6.56% 5.09% -
ROE 8.00% 8.09% 13.15% 17.10% 16.96% 18.03% 14.15% -
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 321.23 319.77 346.28 369.37 373.51 376.78 366.37 -8.41%
EPS 11.29 11.33 18.54 23.60 23.91 25.06 18.82 -28.93%
DPS 6.00 6.00 11.00 11.00 11.00 11.00 3.00 58.94%
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 321.14 319.68 346.18 369.26 373.40 376.81 366.27 -8.41%
EPS 11.28 11.32 18.54 23.59 23.90 25.07 18.82 -28.97%
DPS 6.00 6.00 11.00 11.00 11.00 11.00 3.00 58.94%
NAPS 1.4096 1.3996 1.4096 1.3796 1.4096 1.3901 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 0.37 0.42 0.42 0.40 0.41 0.34 0.40 -5.07%
P/EPS 10.54 11.92 7.82 6.27 6.48 5.07 7.70 23.35%
EY 9.48 8.39 12.79 15.95 15.43 19.73 12.98 -18.94%
DY 5.04 4.44 7.59 7.43 7.10 8.66 2.07 81.27%
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 0.34 0.41 0.38 0.41 0.48 0.35 0.40 -10.29%
P/EPS 9.75 11.48 7.06 6.36 7.44 5.23 7.81 15.98%
EY 10.26 8.71 14.16 15.73 13.43 19.13 12.81 -13.79%
DY 5.45 4.62 8.40 7.33 6.18 8.40 2.04 92.88%
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