[SAPIND] QoQ TTM Result on 31-Jul-2016 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
21-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 11.86%
YoY- 66.21%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 232,078 223,155 211,993 211,812 211,336 224,278 217,686 4.36%
PBT 8,380 8,160 7,399 7,269 6,217 7,444 5,353 34.85%
Tax -2,544 -2,342 57 -73 189 52 -1,415 47.90%
NP 5,836 5,818 7,456 7,196 6,406 7,496 3,938 30.01%
-
NP to SH 6,162 6,150 7,678 7,443 6,654 7,748 4,181 29.53%
-
Tax Rate 30.36% 28.70% -0.77% 1.00% -3.04% -0.70% 26.43% -
Total Cost 226,242 217,337 204,537 204,616 204,930 216,782 213,748 3.86%
-
Net Worth 106,252 106,252 104,797 103,341 108,000 104,069 101,886 2.83%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 4,366 4,366 4,366 4,366 4,366 4,366 4,366 0.00%
Div Payout % 70.86% 71.00% 56.87% 58.67% 65.62% 56.36% 104.44% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 106,252 106,252 104,797 103,341 108,000 104,069 101,886 2.83%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 2.51% 2.61% 3.52% 3.40% 3.03% 3.34% 1.81% -
ROE 5.80% 5.79% 7.33% 7.20% 6.16% 7.45% 4.10% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 318.89 306.63 291.30 291.05 281.78 308.18 299.12 4.36%
EPS 8.47 8.45 10.55 10.23 8.87 10.65 5.75 29.49%
DPS 6.00 6.00 6.00 6.00 5.82 6.00 6.00 0.00%
NAPS 1.46 1.46 1.44 1.42 1.44 1.43 1.40 2.83%
Adjusted Per Share Value based on latest NOSH - 72,776
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 318.80 306.54 291.21 290.96 290.31 308.09 299.03 4.36%
EPS 8.46 8.45 10.55 10.22 9.14 10.64 5.74 29.54%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.4596 1.4596 1.4396 1.4196 1.4836 1.4296 1.3996 2.84%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.95 0.90 0.92 0.925 1.01 0.935 1.08 -
P/RPS 0.30 0.29 0.32 0.32 0.36 0.30 0.36 -11.45%
P/EPS 11.22 10.65 8.72 9.04 11.38 8.78 18.80 -29.13%
EY 8.91 9.39 11.47 11.06 8.78 11.39 5.32 41.07%
DY 6.32 6.67 6.52 6.49 5.76 6.42 5.56 8.92%
P/NAPS 0.65 0.62 0.64 0.65 0.70 0.65 0.77 -10.68%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 15/06/17 28/03/17 10/11/16 21/09/16 21/06/16 30/03/16 30/11/15 -
Price 1.00 0.965 0.915 0.93 0.99 0.96 1.01 -
P/RPS 0.31 0.31 0.31 0.32 0.35 0.31 0.34 -5.97%
P/EPS 11.81 11.42 8.67 9.09 11.16 9.02 17.58 -23.31%
EY 8.47 8.76 11.53 11.00 8.96 11.09 5.69 30.40%
DY 6.00 6.22 6.56 6.45 5.88 6.25 5.94 0.67%
P/NAPS 0.68 0.66 0.64 0.65 0.69 0.67 0.72 -3.74%

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