[SAPIND] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 24.6%
YoY- 3.46%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 201,184 217,561 237,601 267,330 265,478 280,664 293,324 -6.08%
PBT 4,693 4,757 11,978 20,058 19,550 29,900 22,805 -23.14%
Tax -1,342 -1,349 -3,122 -4,917 -6,484 -6,530 -4,622 -18.61%
NP 3,350 3,408 8,856 15,141 13,066 23,369 18,182 -24.54%
-
NP to SH 3,440 3,506 8,954 15,290 14,778 23,369 18,182 -24.21%
-
Tax Rate 28.60% 28.36% 26.06% 24.51% 33.17% 21.84% 20.27% -
Total Cost 197,833 214,153 228,745 252,189 252,412 257,294 275,141 -5.34%
-
Net Worth 104,797 101,886 102,614 96,792 83,692 85,160 80,774 4.43%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 2,911 2,911 2,911 2,911 6,792 - 13,583 -22.62%
Div Payout % 84.62% 83.01% 32.51% 19.04% 45.96% - 74.71% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 104,797 101,886 102,614 96,792 83,692 85,160 80,774 4.43%
NOSH 72,776 72,776 72,776 72,776 72,776 72,786 72,769 0.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 1.67% 1.57% 3.73% 5.66% 4.92% 8.33% 6.20% -
ROE 3.28% 3.44% 8.73% 15.80% 17.66% 27.44% 22.51% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 276.44 298.95 326.48 367.33 364.79 385.60 403.09 -6.08%
EPS 4.73 4.81 12.31 21.01 20.31 32.11 24.99 -24.20%
DPS 4.00 4.00 4.00 4.00 9.33 0.00 18.67 -22.62%
NAPS 1.44 1.40 1.41 1.33 1.15 1.17 1.11 4.42%
Adjusted Per Share Value based on latest NOSH - 72,776
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 276.36 298.86 326.39 367.23 364.68 385.54 402.93 -6.08%
EPS 4.73 4.82 12.30 21.00 20.30 32.10 24.98 -24.20%
DPS 4.00 4.00 4.00 4.00 9.33 0.00 18.66 -22.62%
NAPS 1.4396 1.3996 1.4096 1.3296 1.1497 1.1698 1.1096 4.43%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.92 1.08 1.45 1.45 1.58 1.29 1.00 -
P/RPS 0.33 0.36 0.44 0.39 0.43 0.33 0.25 4.73%
P/EPS 19.46 22.41 11.78 6.90 7.78 4.02 4.00 30.13%
EY 5.14 4.46 8.49 14.49 12.85 24.89 24.99 -23.15%
DY 4.35 3.70 2.76 2.76 5.91 0.00 18.67 -21.53%
P/NAPS 0.64 0.77 1.03 1.09 1.37 1.10 0.90 -5.51%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 10/11/16 30/11/15 09/12/14 25/11/13 21/11/12 30/11/11 01/12/10 -
Price 0.915 1.01 1.31 1.47 1.58 1.48 1.07 -
P/RPS 0.33 0.34 0.40 0.40 0.43 0.38 0.27 3.39%
P/EPS 19.36 20.96 10.65 7.00 7.78 4.61 4.28 28.57%
EY 5.17 4.77 9.39 14.29 12.85 21.69 23.35 -22.20%
DY 4.37 3.96 3.05 2.72 5.91 0.00 17.45 -20.59%
P/NAPS 0.64 0.72 0.93 1.11 1.37 1.26 0.96 -6.52%

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