[SAPIND] YoY Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock

[SAPIND] SAPURA INDUSTRIAL BHD

Announcement Date

09-Dec-2014

Admission Sponsor

Sponsor

Financial Year

31-Jan-2015

Quarter

31-Oct-2014 [#3]

Profit Trend

QoQ- 32.62%

YoY- -41.44%

Quarter Report

SAPIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Cumulative Result
Revenue	148,377	150,888	163,171	178,201	200,498	199,109	210,498	-5.65%
YoY %	-1.66%	-7.53%	-8.43%	-11.12%	0.70%	-5.41%	-	-
Horiz. %	70.49%	71.68%	77.52%	84.66%	95.25%	94.59%	100.00%	-
PBT	-1,400	3,520	3,568	8,984	15,044	14,663	22,425	-
YoY %	-139.77%	-1.35%	-60.28%	-40.28%	2.60%	-34.61%	-	-
Horiz. %	-6.24%	15.70%	15.91%	40.06%	67.09%	65.39%	100.00%	-
Tax	-749	-1,007	-1,012	-2,342	-3,688	-4,863	-4,898	-26.85%
YoY %	25.62%	0.49%	56.79%	36.50%	24.16%	0.71%	-	-
Horiz. %	15.29%	20.56%	20.66%	47.82%	75.30%	99.29%	100.00%	-
NP	-2,149	2,513	2,556	6,642	11,356	9,800	17,527	-
YoY %	-185.52%	-1.68%	-61.52%	-41.51%	15.88%	-44.09%	-	-
Horiz. %	-12.26%	14.34%	14.58%	37.90%	64.79%	55.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,132	2,580	2,630	6,716	11,468	11,084	17,527	-
YoY %	-182.64%	-1.90%	-60.84%	-41.44%	3.46%	-36.76%	-	-
Horiz. %	-12.16%	14.72%	15.01%	38.32%	65.43%	63.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	28.61%	28.36%	26.07%	24.51%	33.17%	21.84%	-
YoY %	-	0.88%	8.78%	6.36%	-26.11%	51.88%	-	-
Horiz. %	-	131.00%	129.85%	119.37%	112.23%	151.88%	100.00%	-
Total Cost	150,526	148,375	160,615	171,559	189,142	189,309	192,971	-4.05%
YoY %	1.45%	-7.62%	-6.38%	-9.30%	-0.09%	-1.90%	-	-
Horiz. %	78.00%	76.89%	83.23%	88.90%	98.02%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,886	104,797	101,886	102,614	96,792	83,692	85,160	3.03%
YoY %	-2.78%	2.86%	-0.71%	6.01%	15.65%	-1.72%	-	-
Horiz. %	119.64%	123.06%	119.64%	120.50%	113.66%	98.28%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Dividend
Div	1,455	2,183	2,183	2,183	2,183	5,094	-	-
YoY %	-33.35%	0.00%	0.00%	0.00%	-57.15%	0.00%	-	-
Horiz. %	28.56%	42.85%	42.85%	42.85%	42.85%	100.00%	-	-
Div Payout %	0.00%	84.62%	83.01%	32.51%	19.04%	45.96%	-	-
YoY %	0.00%	1.94%	155.34%	70.75%	-58.57%	0.00%	-	-
Horiz. %	0.00%	184.12%	180.61%	70.74%	41.43%	100.00%	-	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Equity
Net Worth	101,886	104,797	101,886	102,614	96,792	83,692	85,160	3.03%
YoY %	-2.78%	2.86%	-0.71%	6.01%	15.65%	-1.72%	-	-
Horiz. %	119.64%	123.06%	119.64%	120.50%	113.66%	98.28%	100.00%	-
NOSH	72,776	72,776	72,776	72,776	72,776	72,776	72,786	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.99%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Ratio Analysis
NP Margin	-1.45%	1.67%	1.57%	3.73%	5.66%	4.92%	8.33%	-
YoY %	-186.83%	6.37%	-57.91%	-34.10%	15.04%	-40.94%	-	-
Horiz. %	-17.41%	20.05%	18.85%	44.78%	67.95%	59.06%	100.00%	-
ROE	-2.09%	2.46%	2.58%	6.54%	11.85%	13.24%	20.58%	-
YoY %	-184.96%	-4.65%	-60.55%	-44.81%	-10.50%	-35.67%	-	-
Horiz. %	-10.16%	11.95%	12.54%	31.78%	57.58%	64.33%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Per Share
RPS	203.88	207.33	224.21	244.86	275.50	273.59	289.20	-5.65%
YoY %	-1.66%	-7.53%	-8.43%	-11.12%	0.70%	-5.40%	-	-
Horiz. %	70.50%	71.69%	77.53%	84.67%	95.26%	94.60%	100.00%	-
EPS	-2.93	3.55	3.61	9.23	15.76	15.23	24.08	-
YoY %	-182.54%	-1.66%	-60.89%	-41.43%	3.48%	-36.75%	-	-
Horiz. %	-12.17%	14.74%	14.99%	38.33%	65.45%	63.25%	100.00%	-
DPS	2.00	3.00	3.00	3.00	3.00	7.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	0.00%	-57.14%	0.00%	-	-
Horiz. %	28.57%	42.86%	42.86%	42.86%	42.86%	100.00%	-	-
NAPS	1.40	1.44	1.40	1.41	1.33	1.15	1.17	3.03%
YoY %	-2.78%	2.86%	-0.71%	6.02%	15.65%	-1.71%	-	-
Horiz. %	119.66%	123.08%	119.66%	120.51%	113.68%	98.29%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Adjusted Per Share Value based on latest NOSH - 72,776
RPS	203.82	207.27	224.15	244.79	275.42	273.51	289.16	-5.65%
YoY %	-1.66%	-7.53%	-8.43%	-11.12%	0.70%	-5.41%	-	-
Horiz. %	70.49%	71.68%	77.52%	84.66%	95.25%	94.59%	100.00%	-
EPS	-2.93	3.54	3.61	9.23	15.75	15.23	24.08	-
YoY %	-182.77%	-1.94%	-60.89%	-41.40%	3.41%	-36.75%	-	-
Horiz. %	-12.17%	14.70%	14.99%	38.33%	65.41%	63.25%	100.00%	-
DPS	2.00	3.00	3.00	3.00	3.00	7.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	0.00%	-57.14%	0.00%	-	-
Horiz. %	28.57%	42.86%	42.86%	42.86%	42.86%	100.00%	-	-
NAPS	1.3996	1.4396	1.3996	1.4096	1.3296	1.1497	1.1698	3.03%
YoY %	-2.78%	2.86%	-0.71%	6.02%	15.65%	-1.72%	-	-
Horiz. %	119.64%	123.06%	119.64%	120.50%	113.66%	98.28%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/10/16	30/10/15	31/10/14	31/10/13	31/10/12	31/10/11	-
Price	0.88	0.92	1.08	1.45	1.45	1.58	1.29	-
P/RPS	0.43	0.44	0.48	0.59	0.53	0.58	0.45	-0.75%
YoY %	-2.27%	-8.33%	-18.64%	11.32%	-8.62%	28.89%	-	-
Horiz. %	95.56%	97.78%	106.67%	131.11%	117.78%	128.89%	100.00%	-
P/EPS	-30.04	25.95	29.89	15.71	9.20	10.37	5.36	-
YoY %	-215.76%	-13.18%	90.26%	70.76%	-11.28%	93.47%	-	-
Horiz. %	-560.45%	484.14%	557.65%	293.10%	171.64%	193.47%	100.00%	-
EY	-3.33	3.85	3.35	6.36	10.87	9.64	18.67	-
YoY %	-186.49%	14.93%	-47.33%	-41.49%	12.76%	-48.37%	-	-
Horiz. %	-17.84%	20.62%	17.94%	34.07%	58.22%	51.63%	100.00%	-
DY	2.27	3.26	2.78	2.07	2.07	4.43	0.00	-
YoY %	-30.37%	17.27%	34.30%	0.00%	-53.27%	0.00%	-	-
Horiz. %	51.24%	73.59%	62.75%	46.73%	46.73%	100.00%	-	-
P/NAPS	0.63	0.64	0.77	1.03	1.09	1.37	1.10	-8.86%
YoY %	-1.56%	-16.88%	-25.24%	-5.50%	-20.44%	24.55%	-	-
Horiz. %	57.27%	58.18%	70.00%	93.64%	99.09%	124.55%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Price Multiplier on Announcement Date
Date	16/11/17	10/11/16	30/11/15	09/12/14	25/11/13	21/11/12	30/11/11	-
Price	0.88	0.915	1.01	1.31	1.47	1.58	1.48	-
P/RPS	0.43	0.44	0.45	0.53	0.53	0.58	0.51	-2.80%
YoY %	-2.27%	-2.22%	-15.09%	0.00%	-8.62%	13.73%	-	-
Horiz. %	84.31%	86.27%	88.24%	103.92%	103.92%	113.73%	100.00%	-
P/EPS	-30.04	25.81	27.95	14.20	9.33	10.37	6.15	-
YoY %	-216.39%	-7.66%	96.83%	52.20%	-10.03%	68.62%	-	-
Horiz. %	-488.46%	419.67%	454.47%	230.89%	151.71%	168.62%	100.00%	-
EY	-3.33	3.87	3.58	7.04	10.72	9.64	16.27	-
YoY %	-186.05%	8.10%	-49.15%	-34.33%	11.20%	-40.75%	-	-
Horiz. %	-20.47%	23.79%	22.00%	43.27%	65.89%	59.25%	100.00%	-
DY	2.27	3.28	2.97	2.29	2.04	4.43	0.00	-
YoY %	-30.79%	10.44%	29.69%	12.25%	-53.95%	0.00%	-	-
Horiz. %	51.24%	74.04%	67.04%	51.69%	46.05%	100.00%	-	-
P/NAPS	0.63	0.64	0.72	0.93	1.11	1.37	1.26	-10.90%
YoY %	-1.56%	-11.11%	-22.58%	-16.22%	-18.98%	8.73%	-	-
Horiz. %	50.00%	50.79%	57.14%	73.81%	88.10%	108.73%	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