[SAPIND] YoY Annualized Quarter Result on 31-Oct-2015 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 35.08%
YoY- -60.84%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 217,005 197,836 201,184 217,561 237,601 267,330 265,478 -3.30%
PBT 3,446 -1,866 4,693 4,757 11,978 20,058 19,550 -25.11%
Tax -1,425 -998 -1,342 -1,349 -3,122 -4,917 -6,484 -22.30%
NP 2,021 -2,865 3,350 3,408 8,856 15,141 13,066 -26.72%
-
NP to SH 2,104 -2,842 3,440 3,506 8,954 15,290 14,778 -27.72%
-
Tax Rate 41.35% - 28.60% 28.36% 26.06% 24.51% 33.17% -
Total Cost 214,984 200,701 197,833 214,153 228,745 252,189 252,412 -2.63%
-
Net Worth 105,525 101,886 104,797 101,886 102,614 96,792 83,692 3.93%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 1,940 1,940 2,911 2,911 2,911 2,911 6,792 -18.83%
Div Payout % 92.24% 0.00% 84.62% 83.01% 32.51% 19.04% 45.96% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 105,525 101,886 104,797 101,886 102,614 96,792 83,692 3.93%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 0.93% -1.45% 1.67% 1.57% 3.73% 5.66% 4.92% -
ROE 1.99% -2.79% 3.28% 3.44% 8.73% 15.80% 17.66% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 298.18 271.84 276.44 298.95 326.48 367.33 364.79 -3.30%
EPS 2.89 -3.91 4.73 4.81 12.31 21.01 20.31 -27.73%
DPS 2.67 2.67 4.00 4.00 4.00 4.00 9.33 -18.81%
NAPS 1.45 1.40 1.44 1.40 1.41 1.33 1.15 3.93%
Adjusted Per Share Value based on latest NOSH - 72,776
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 298.10 271.76 276.36 298.86 326.39 367.23 364.68 -3.30%
EPS 2.89 -3.90 4.73 4.82 12.30 21.00 20.30 -27.72%
DPS 2.67 2.67 4.00 4.00 4.00 4.00 9.33 -18.81%
NAPS 1.4496 1.3996 1.4396 1.3996 1.4096 1.3296 1.1497 3.93%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.715 0.88 0.92 1.08 1.45 1.45 1.58 -
P/RPS 0.24 0.32 0.33 0.36 0.44 0.39 0.43 -9.25%
P/EPS 24.73 -22.53 19.46 22.41 11.78 6.90 7.78 21.24%
EY 4.04 -4.44 5.14 4.46 8.49 14.49 12.85 -17.53%
DY 3.73 3.03 4.35 3.70 2.76 2.76 5.91 -7.38%
P/NAPS 0.49 0.63 0.64 0.77 1.03 1.09 1.37 -15.74%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 15/11/18 16/11/17 10/11/16 30/11/15 09/12/14 25/11/13 21/11/12 -
Price 0.70 0.88 0.915 1.01 1.31 1.47 1.58 -
P/RPS 0.23 0.32 0.33 0.34 0.40 0.40 0.43 -9.89%
P/EPS 24.21 -22.53 19.36 20.96 10.65 7.00 7.78 20.81%
EY 4.13 -4.44 5.17 4.77 9.39 14.29 12.85 -17.22%
DY 3.81 3.03 4.37 3.96 3.05 2.72 5.91 -7.05%
P/NAPS 0.48 0.63 0.64 0.72 0.93 1.11 1.37 -16.03%

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