[SAPIND] YoY Cumulative Quarter Result on 31-Jan-2015 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 22.75%
YoY- -54.82%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 CAGR
Revenue 211,713 223,156 224,277 232,715 274,306 265,241 265,650 -4.43%
PBT 3,361 8,157 7,444 10,769 23,746 17,799 17,381 -27.99%
Tax -343 -2,342 52 -2,745 -5,741 -5,789 -5,321 -42.19%
NP 3,018 5,815 7,496 8,024 18,005 12,010 12,060 -24.18%
-
NP to SH 3,077 6,147 7,725 8,244 18,247 13,315 13,489 -25.57%
-
Tax Rate 10.21% 28.71% -0.70% 25.49% 24.18% 32.52% 30.61% -
Total Cost 208,695 217,341 216,781 224,691 256,301 253,231 253,590 -3.81%
-
Net Worth 105,525 106,252 104,069 101,886 101,158 85,856 85,147 4.38%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 CAGR
Div 2,911 4,366 4,366 4,366 8,005 5,093 5,094 -10.58%
Div Payout % 94.61% 71.04% 56.53% 52.97% 43.87% 38.25% 37.77% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 CAGR
Net Worth 105,525 106,252 104,069 101,886 101,158 85,856 85,147 4.38%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 CAGR
NP Margin 1.43% 2.61% 3.34% 3.45% 6.56% 4.53% 4.54% -
ROE 2.92% 5.79% 7.42% 8.09% 18.04% 15.51% 15.84% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 CAGR
RPS 290.91 306.63 308.17 319.77 376.92 364.54 365.02 -4.43%
EPS 4.23 8.45 10.62 11.33 25.07 18.30 18.53 -25.56%
DPS 4.00 6.00 6.00 6.00 11.00 7.00 7.00 -10.58%
NAPS 1.45 1.46 1.43 1.40 1.39 1.18 1.17 4.38%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 CAGR
RPS 290.83 306.55 308.09 319.68 376.81 364.36 364.92 -4.43%
EPS 4.23 8.44 10.61 11.32 25.07 18.29 18.53 -25.56%
DPS 4.00 6.00 6.00 6.00 11.00 7.00 7.00 -10.58%
NAPS 1.4496 1.4596 1.4296 1.3996 1.3896 1.1794 1.1697 4.38%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 29/03/13 31/01/13 -
Price 0.89 0.90 0.935 1.35 1.27 1.36 1.43 -
P/RPS 0.31 0.29 0.30 0.42 0.34 0.37 0.39 -4.48%
P/EPS 21.05 10.66 8.81 11.92 5.07 7.43 7.72 22.20%
EY 4.75 9.38 11.35 8.39 19.74 13.46 12.96 -18.17%
DY 4.49 6.67 6.42 4.44 8.66 5.15 4.90 -1.73%
P/NAPS 0.61 0.62 0.65 0.96 0.91 1.15 1.22 -12.93%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 CAGR
Date 27/03/18 28/03/17 30/03/16 25/03/15 19/03/14 13/03/13 - -
Price 0.76 0.965 0.96 1.30 1.31 1.47 0.00 -
P/RPS 0.26 0.31 0.31 0.41 0.35 0.40 0.00 -
P/EPS 17.98 11.42 9.04 11.48 5.22 8.03 0.00 -
EY 5.56 8.75 11.06 8.71 19.14 12.45 0.00 -
DY 5.26 6.22 6.25 4.62 8.40 4.76 0.00 -
P/NAPS 0.52 0.66 0.67 0.93 0.94 1.25 0.00 -

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
Post a Comment