[SAPIND] YoY Annualized Quarter Result on 31-Jan-2016 [#4]

Stock

[SAPIND] SAPURA INDUSTRIAL BHD

Announcement Date

30-Mar-2016

Admission Sponsor

Sponsor

Financial Year

31-Jan-2016

Quarter

31-Jan-2016 [#4]

Profit Trend

QoQ- 120.29%

YoY- -6.3%

Quarter Report

SAPIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	228,784	211,713	223,156	224,277	232,715	274,306	265,241	-2.49%
YoY %	8.06%	-5.13%	-0.50%	-3.63%	-15.16%	3.42%	-	-
Horiz. %	86.26%	79.82%	84.13%	84.56%	87.74%	103.42%	100.00%	-
PBT	4,848	3,361	8,157	7,444	10,769	23,746	17,799	-19.96%
YoY %	44.24%	-58.80%	9.58%	-30.88%	-54.65%	33.41%	-	-
Horiz. %	27.24%	18.88%	45.83%	41.82%	60.50%	133.41%	100.00%	-
Tax	-704	-343	-2,342	52	-2,745	-5,741	-5,789	-30.28%
YoY %	-105.25%	85.35%	-4,603.85%	101.89%	52.19%	0.83%	-	-
Horiz. %	12.16%	5.93%	40.46%	-0.90%	47.42%	99.17%	100.00%	-
NP	4,144	3,018	5,815	7,496	8,024	18,005	12,010	-16.65%
YoY %	37.31%	-48.10%	-22.43%	-6.58%	-55.43%	49.92%	-	-
Horiz. %	34.50%	25.13%	48.42%	62.41%	66.81%	149.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,236	3,077	6,147	7,725	8,244	18,247	13,315	-17.80%
YoY %	37.67%	-49.94%	-20.43%	-6.30%	-54.82%	37.04%	-	-
Horiz. %	31.81%	23.11%	46.17%	58.02%	61.92%	137.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.52%	10.21%	28.71%	-0.70%	25.49%	24.18%	32.52%	-
YoY %	42.21%	-64.44%	4,201.43%	-102.75%	5.42%	-25.65%	-	-
Horiz. %	44.65%	31.40%	88.28%	-2.15%	78.38%	74.35%	100.00%	-
Total Cost	224,640	208,695	217,341	216,781	224,691	256,301	253,231	-2.03%
YoY %	7.64%	-3.98%	0.26%	-3.52%	-12.33%	1.21%	-	-
Horiz. %	88.71%	82.41%	85.83%	85.61%	88.73%	101.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,797	105,525	106,252	104,069	101,886	101,158	85,856	3.47%
YoY %	-0.69%	-0.68%	2.10%	2.14%	0.72%	17.82%	-	-
Horiz. %	122.06%	122.91%	123.76%	121.21%	118.67%	117.82%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/03/13	CAGR
Dividend
Div	1,455	2,911	4,366	4,366	4,366	8,005	5,093	-19.30%
YoY %	-50.02%	-33.33%	0.00%	0.00%	-45.46%	57.18%	-	-
Horiz. %	28.57%	57.16%	85.73%	85.73%	85.73%	157.18%	100.00%	-
Div Payout %	34.36%	94.61%	71.04%	56.53%	52.97%	43.87%	38.25%	-
YoY %	-63.68%	33.18%	25.67%	6.72%	20.74%	14.69%	-	-
Horiz. %	89.83%	247.35%	185.73%	147.79%	138.48%	114.69%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/03/13	CAGR
Equity
Net Worth	104,797	105,525	106,252	104,069	101,886	101,158	85,856	3.47%
YoY %	-0.69%	-0.68%	2.10%	2.14%	0.72%	17.82%	-	-
Horiz. %	122.06%	122.91%	123.76%	121.21%	118.67%	117.82%	100.00%	-
NOSH	72,776	72,776	72,776	72,776	72,776	72,776	72,776	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/03/13	CAGR
Ratio Analysis
NP Margin	1.81%	1.43%	2.61%	3.34%	3.45%	6.56%	4.53%	-
YoY %	26.57%	-45.21%	-21.86%	-3.19%	-47.41%	44.81%	-	-
Horiz. %	39.96%	31.57%	57.62%	73.73%	76.16%	144.81%	100.00%	-
ROE	4.04%	2.92%	5.79%	7.42%	8.09%	18.04%	15.51%	-
YoY %	38.36%	-49.57%	-21.97%	-8.28%	-55.16%	16.31%	-	-
Horiz. %	26.05%	18.83%	37.33%	47.84%	52.16%	116.31%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/03/13	CAGR
Per Share
RPS	314.37	290.91	306.63	308.17	319.77	376.92	364.54	-2.50%
YoY %	8.06%	-5.13%	-0.50%	-3.63%	-15.16%	3.40%	-	-
Horiz. %	86.24%	79.80%	84.11%	84.54%	87.72%	103.40%	100.00%	-
EPS	5.82	4.23	8.45	10.62	11.33	25.07	18.30	-17.80%
YoY %	37.59%	-49.94%	-20.43%	-6.27%	-54.81%	36.99%	-	-
Horiz. %	31.80%	23.11%	46.17%	58.03%	61.91%	136.99%	100.00%	-
DPS	2.00	4.00	6.00	6.00	6.00	11.00	7.00	-19.30%
YoY %	-50.00%	-33.33%	0.00%	0.00%	-45.45%	57.14%	-	-
Horiz. %	28.57%	57.14%	85.71%	85.71%	85.71%	157.14%	100.00%	-
NAPS	1.44	1.45	1.46	1.43	1.40	1.39	1.18	3.46%
YoY %	-0.69%	-0.68%	2.10%	2.14%	0.72%	17.80%	-	-
Horiz. %	122.03%	122.88%	123.73%	121.19%	118.64%	117.80%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 72,776
RPS	314.28	290.83	306.55	308.09	319.68	376.81	364.36	-2.49%
YoY %	8.06%	-5.13%	-0.50%	-3.63%	-15.16%	3.42%	-	-
Horiz. %	86.26%	79.82%	84.13%	84.56%	87.74%	103.42%	100.00%	-
EPS	5.82	4.23	8.44	10.61	11.32	25.07	18.29	-17.80%
YoY %	37.59%	-49.88%	-20.45%	-6.27%	-54.85%	37.07%	-	-
Horiz. %	31.82%	23.13%	46.15%	58.01%	61.89%	137.07%	100.00%	-
DPS	2.00	4.00	6.00	6.00	6.00	11.00	7.00	-19.30%
YoY %	-50.00%	-33.33%	0.00%	0.00%	-45.45%	57.14%	-	-
Horiz. %	28.57%	57.14%	85.71%	85.71%	85.71%	157.14%	100.00%	-
NAPS	1.4396	1.4496	1.4596	1.4296	1.3996	1.3896	1.1794	3.47%
YoY %	-0.69%	-0.69%	2.10%	2.14%	0.72%	17.82%	-	-
Horiz. %	122.06%	122.91%	123.76%	121.21%	118.67%	117.82%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	29/03/13	-
Price	0.70	0.89	0.90	0.935	1.35	1.27	1.36	-
P/RPS	0.22	0.31	0.29	0.30	0.42	0.34	0.37	-8.51%
YoY %	-29.03%	6.90%	-3.33%	-28.57%	23.53%	-8.11%	-	-
Horiz. %	59.46%	83.78%	78.38%	81.08%	113.51%	91.89%	100.00%	-
P/EPS	12.03	21.05	10.66	8.81	11.92	5.07	7.43	8.59%
YoY %	-42.85%	97.47%	21.00%	-26.09%	135.11%	-31.76%	-	-
Horiz. %	161.91%	283.31%	143.47%	118.57%	160.43%	68.24%	100.00%	-
EY	8.32	4.75	9.38	11.35	8.39	19.74	13.46	-7.90%
YoY %	75.16%	-49.36%	-17.36%	35.28%	-57.50%	46.66%	-	-
Horiz. %	61.81%	35.29%	69.69%	84.32%	62.33%	146.66%	100.00%	-
DY	2.86	4.49	6.67	6.42	4.44	8.66	5.15	-9.57%
YoY %	-36.30%	-32.68%	3.89%	44.59%	-48.73%	68.16%	-	-
Horiz. %	55.53%	87.18%	129.51%	124.66%	86.21%	168.16%	100.00%	-
P/NAPS	0.49	0.61	0.62	0.65	0.96	0.91	1.15	-13.58%
YoY %	-19.67%	-1.61%	-4.62%	-32.29%	5.49%	-20.87%	-	-
Horiz. %	42.61%	53.04%	53.91%	56.52%	83.48%	79.13%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	21/03/19	27/03/18	28/03/17	30/03/16	25/03/15	19/03/14	13/03/13	-
Price	0.74	0.76	0.965	0.96	1.30	1.31	1.47	-
P/RPS	0.24	0.26	0.31	0.31	0.41	0.35	0.40	-8.37%
YoY %	-7.69%	-16.13%	0.00%	-24.39%	17.14%	-12.50%	-	-
Horiz. %	60.00%	65.00%	77.50%	77.50%	102.50%	87.50%	100.00%	-
P/EPS	12.71	17.98	11.42	9.04	11.48	5.22	8.03	8.17%
YoY %	-29.31%	57.44%	26.33%	-21.25%	119.92%	-34.99%	-	-
Horiz. %	158.28%	223.91%	142.22%	112.58%	142.96%	65.01%	100.00%	-
EY	7.87	5.56	8.75	11.06	8.71	19.14	12.45	-7.55%
YoY %	41.55%	-36.46%	-20.89%	26.98%	-54.49%	53.73%	-	-
Horiz. %	63.21%	44.66%	70.28%	88.84%	69.96%	153.73%	100.00%	-
DY	2.70	5.26	6.22	6.25	4.62	8.40	4.76	-9.25%
YoY %	-48.67%	-15.43%	-0.48%	35.28%	-45.00%	76.47%	-	-
Horiz. %	56.72%	110.50%	130.67%	131.30%	97.06%	176.47%	100.00%	-
P/NAPS	0.51	0.52	0.66	0.67	0.93	0.94	1.25	-14.22%
YoY %	-1.92%	-21.21%	-1.49%	-27.96%	-1.06%	-24.80%	-	-
Horiz. %	40.80%	41.60%	52.80%	53.60%	74.40%	75.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos