[SAPIND] QoQ TTM Result on 31-Oct-2018 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 33.05%
YoY- 374.28%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 242,864 242,746 228,784 226,090 221,852 207,415 211,713 9.61%
PBT 5,181 6,450 4,848 7,346 5,701 2,942 3,362 33.52%
Tax -680 -1,172 -704 -663 -658 18 -343 58.01%
NP 4,501 5,278 4,144 6,683 5,043 2,960 3,019 30.60%
-
NP to SH 4,659 5,372 4,237 6,787 5,101 3,021 3,078 31.93%
-
Tax Rate 13.12% 18.17% 14.52% 9.03% 11.54% -0.61% 10.20% -
Total Cost 238,363 237,468 224,640 219,407 216,809 204,455 208,694 9.29%
-
Net Worth 108,436 107,708 104,797 105,525 105,525 105,525 105,525 1.83%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 1,455 1,455 1,455 2,911 2,911 2,911 2,911 -37.09%
Div Payout % 31.24% 27.09% 34.35% 42.89% 57.07% 96.36% 94.58% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 108,436 107,708 104,797 105,525 105,525 105,525 105,525 1.83%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 1.85% 2.17% 1.81% 2.96% 2.27% 1.43% 1.43% -
ROE 4.30% 4.99% 4.04% 6.43% 4.83% 2.86% 2.92% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 333.71 333.55 314.37 310.67 304.84 285.00 290.91 9.60%
EPS 6.40 7.38 5.82 9.33 7.01 4.15 4.23 31.89%
DPS 2.00 2.00 2.00 4.00 4.00 4.00 4.00 -37.08%
NAPS 1.49 1.48 1.44 1.45 1.45 1.45 1.45 1.83%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 333.62 333.46 314.28 310.58 304.75 284.92 290.83 9.61%
EPS 6.40 7.38 5.82 9.32 7.01 4.15 4.23 31.89%
DPS 2.00 2.00 2.00 4.00 4.00 4.00 4.00 -37.08%
NAPS 1.4896 1.4796 1.4396 1.4496 1.4496 1.4496 1.4496 1.83%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.76 0.71 0.70 0.715 0.865 0.78 0.89 -
P/RPS 0.23 0.21 0.22 0.23 0.28 0.27 0.31 -18.08%
P/EPS 11.87 9.62 12.02 7.67 12.34 18.79 21.04 -31.79%
EY 8.42 10.40 8.32 13.04 8.10 5.32 4.75 46.62%
DY 2.63 2.82 2.86 5.59 4.62 5.13 4.49 -30.06%
P/NAPS 0.51 0.48 0.49 0.49 0.60 0.54 0.61 -11.28%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 18/09/19 26/06/19 21/03/19 15/11/18 19/09/18 16/05/18 27/03/18 -
Price 0.70 0.80 0.74 0.70 0.895 0.86 0.76 -
P/RPS 0.21 0.24 0.24 0.23 0.29 0.30 0.26 -13.30%
P/EPS 10.93 10.84 12.71 7.51 12.77 20.72 17.97 -28.27%
EY 9.15 9.23 7.87 13.32 7.83 4.83 5.57 39.34%
DY 2.86 2.50 2.70 5.71 4.47 4.65 5.26 -33.45%
P/NAPS 0.47 0.54 0.51 0.48 0.62 0.59 0.52 -6.53%

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