[SAPIND] YoY Cumulative 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- 102.62%
YoY- -60.84%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 162,754 148,377 150,888 163,171 178,201 200,498 199,109 -3.30%
PBT 2,585 -1,400 3,520 3,568 8,984 15,044 14,663 -25.10%
Tax -1,069 -749 -1,007 -1,012 -2,342 -3,688 -4,863 -22.30%
NP 1,516 -2,149 2,513 2,556 6,642 11,356 9,800 -26.72%
-
NP to SH 1,578 -2,132 2,580 2,630 6,716 11,468 11,084 -27.72%
-
Tax Rate 41.35% - 28.61% 28.36% 26.07% 24.51% 33.17% -
Total Cost 161,238 150,526 148,375 160,615 171,559 189,142 189,309 -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 1,455 1,455 2,183 2,183 2,183 2,183 5,094 -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 1.50% -2.09% 2.46% 2.58% 6.54% 11.85% 13.24% -
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 223.64 203.88 207.33 224.21 244.86 275.50 273.59 -3.30%
EPS 2.17 -2.93 3.55 3.61 9.23 15.76 15.23 -27.71%
DPS 2.00 2.00 3.00 3.00 3.00 3.00 7.00 -18.83%
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 223.57 203.82 207.27 224.15 244.79 275.42 273.51 -3.30%
EPS 2.17 -2.93 3.54 3.61 9.23 15.75 15.23 -27.71%
DPS 2.00 2.00 3.00 3.00 3.00 3.00 7.00 -18.83%
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 0.32 0.43 0.44 0.48 0.59 0.53 0.58 -9.43%
P/EPS 32.98 -30.04 25.95 29.89 15.71 9.20 10.37 21.25%
EY 3.03 -3.33 3.85 3.35 6.36 10.87 9.64 -17.53%
DY 2.80 2.27 3.26 2.78 2.07 2.07 4.43 -7.35%
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 0.31 0.43 0.44 0.45 0.53 0.53 0.58 -9.91%
P/EPS 32.28 -30.04 25.81 27.95 14.20 9.33 10.37 20.82%
EY 3.10 -3.33 3.87 3.58 7.04 10.72 9.64 -17.22%
DY 2.86 2.27 3.28 2.97 2.29 2.04 4.43 -7.03%
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