[SAPIND] YoY Quarter Result on 31-Jan-2014 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
19-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 27.12%
YoY- 83.74%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 31/01/12 CAGR
Revenue 72,268 61,106 54,514 73,808 66,132 66,541 74,346 -0.56%
PBT 4,637 3,876 1,785 8,701 3,136 2,718 6,515 -6.56%
Tax -1,335 1,064 -403 -2,053 -926 -458 -2,014 -7.88%
NP 3,302 4,940 1,382 6,648 2,210 2,260 4,501 -6.00%
-
NP to SH 3,567 5,095 1,528 6,778 2,231 3,689 4,504 -4.55%
-
Tax Rate 28.79% -27.45% 22.58% 23.59% 29.53% 16.85% 30.91% -
Total Cost 68,966 56,166 53,132 67,160 63,922 64,281 69,845 -0.25%
-
Net Worth 106,252 104,069 101,886 101,158 85,751 85,147 89,497 3.48%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 31/01/12 CAGR
Div 2,183 2,183 2,183 5,822 - - 10,914 -27.49%
Div Payout % 61.21% 42.85% 142.88% 85.90% - - 242.33% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 31/01/12 CAGR
Net Worth 106,252 104,069 101,886 101,158 85,751 85,147 89,497 3.48%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,762 0.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 31/01/12 CAGR
NP Margin 4.57% 8.08% 2.54% 9.01% 3.34% 3.40% 6.05% -
ROE 3.36% 4.90% 1.50% 6.70% 2.60% 4.33% 5.03% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 31/01/12 CAGR
RPS 99.30 83.96 74.91 101.42 91.00 91.43 102.18 -0.56%
EPS 4.90 7.00 2.10 9.31 3.07 5.07 6.19 -4.56%
DPS 3.00 3.00 3.00 8.00 0.00 0.00 15.00 -27.49%
NAPS 1.46 1.43 1.40 1.39 1.18 1.17 1.23 3.48%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 31/01/12 CAGR
RPS 99.30 83.96 74.91 101.42 91.00 91.43 102.16 -0.56%
EPS 4.90 7.00 2.10 9.31 3.07 5.07 6.19 -4.56%
DPS 3.00 3.00 3.00 8.00 0.00 0.00 15.00 -27.49%
NAPS 1.46 1.43 1.40 1.39 1.18 1.17 1.2298 3.48%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 31/01/12 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 29/03/13 31/01/13 31/01/12 -
Price 0.90 0.935 1.35 1.27 1.36 1.43 1.49 -
P/RPS 0.91 1.11 1.80 1.25 1.49 1.56 1.46 -9.01%
P/EPS 18.36 13.36 64.30 13.64 44.30 28.21 24.07 -5.26%
EY 5.45 7.49 1.56 7.33 2.26 3.54 4.15 5.59%
DY 3.33 3.21 2.22 6.30 0.00 0.00 10.07 -19.83%
P/NAPS 0.62 0.65 0.96 0.91 1.15 1.22 1.21 -12.50%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/03/13 31/01/13 31/01/12 CAGR
Date 28/03/17 30/03/16 25/03/15 19/03/14 13/03/13 - 28/03/12 -
Price 0.965 0.96 1.30 1.31 1.47 0.00 1.49 -
P/RPS 0.97 1.14 1.74 1.29 1.62 0.00 1.46 -7.84%
P/EPS 19.69 13.71 61.92 14.07 47.88 0.00 24.07 -3.93%
EY 5.08 7.29 1.62 7.11 2.09 0.00 4.15 4.12%
DY 3.11 3.13 2.31 6.11 0.00 0.00 10.07 -20.92%
P/NAPS 0.66 0.67 0.93 0.94 1.25 0.00 1.21 -11.40%

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