[SAPIND] QoQ TTM Result on 31-Jul-2017 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
20-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- -30.9%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 207,415 211,713 221,368 227,099 232,078 223,155 211,993 -1.44%
PBT 2,942 3,362 3,233 6,032 8,380 8,160 7,399 -46.01%
Tax 18 -343 -2,084 -2,104 -2,544 -2,342 57 -53.72%
NP 2,960 3,019 1,149 3,928 5,836 5,818 7,456 -46.07%
-
NP to SH 3,021 3,078 1,431 4,258 6,162 6,150 7,678 -46.39%
-
Tax Rate -0.61% 10.20% 64.46% 34.88% 30.36% 28.70% -0.77% -
Total Cost 204,455 208,694 220,219 223,171 226,242 217,337 204,537 -0.02%
-
Net Worth 105,525 105,525 101,886 105,525 106,252 106,252 104,797 0.46%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 2,911 2,911 1,455 2,183 4,366 4,366 4,366 -23.73%
Div Payout % 96.36% 94.58% 101.71% 51.27% 70.86% 71.00% 56.87% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 105,525 105,525 101,886 105,525 106,252 106,252 104,797 0.46%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 1.43% 1.43% 0.52% 1.73% 2.51% 2.61% 3.52% -
ROE 2.86% 2.92% 1.40% 4.04% 5.80% 5.79% 7.33% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 285.00 290.91 304.18 312.05 318.89 306.63 291.30 -1.45%
EPS 4.15 4.23 1.97 5.85 8.47 8.45 10.55 -46.40%
DPS 4.00 4.00 2.00 3.00 6.00 6.00 6.00 -23.74%
NAPS 1.45 1.45 1.40 1.45 1.46 1.46 1.44 0.46%
Adjusted Per Share Value based on latest NOSH - 72,776
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 284.92 290.83 304.09 311.96 318.80 306.54 291.21 -1.44%
EPS 4.15 4.23 1.97 5.85 8.46 8.45 10.55 -46.40%
DPS 4.00 4.00 2.00 3.00 6.00 6.00 6.00 -23.74%
NAPS 1.4496 1.4496 1.3996 1.4496 1.4596 1.4596 1.4396 0.46%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.78 0.89 0.88 0.985 0.95 0.90 0.92 -
P/RPS 0.27 0.31 0.29 0.32 0.30 0.29 0.32 -10.73%
P/EPS 18.79 21.04 44.75 16.84 11.22 10.65 8.72 67.06%
EY 5.32 4.75 2.23 5.94 8.91 9.39 11.47 -40.16%
DY 5.13 4.49 2.27 3.05 6.32 6.67 6.52 -14.80%
P/NAPS 0.54 0.61 0.63 0.68 0.65 0.62 0.64 -10.73%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 16/05/18 27/03/18 16/11/17 20/09/17 15/06/17 28/03/17 10/11/16 -
Price 0.86 0.76 0.88 0.94 1.00 0.965 0.915 -
P/RPS 0.30 0.26 0.29 0.30 0.31 0.31 0.31 -2.16%
P/EPS 20.72 17.97 44.75 16.07 11.81 11.42 8.67 79.03%
EY 4.83 5.57 2.23 6.22 8.47 8.76 11.53 -44.10%
DY 4.65 5.26 2.27 3.19 6.00 6.22 6.56 -20.55%
P/NAPS 0.59 0.52 0.63 0.65 0.68 0.66 0.64 -5.29%

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