[SAPIND] YoY Quarter Result on 31-Jul-2013 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 93.31%
YoY- 212.04%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 48,779 48,303 65,357 68,371 67,188 75,928 78,723 -7.66%
PBT 1,199 147 4,961 5,110 1,996 8,701 7,881 -26.91%
Tax -348 -86 -1,170 -1,095 -1,909 -1,493 -1,425 -20.92%
NP 851 61 3,791 4,015 87 7,208 6,456 -28.63%
-
NP to SH 873 84 3,819 4,044 1,296 7,208 6,456 -28.33%
-
Tax Rate 29.02% 58.50% 23.58% 21.43% 95.64% 17.16% 18.08% -
Total Cost 47,928 48,242 61,566 64,356 67,101 68,720 72,267 -6.60%
-
Net Worth 103,341 100,430 100,430 91,697 85,147 80,088 81,518 4.02%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - 5,094 - - -
Div Payout % - - - - 393.08% - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 103,341 100,430 100,430 91,697 85,147 80,088 81,518 4.02%
NOSH 72,776 72,776 72,776 72,776 72,776 72,808 72,784 -0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 1.74% 0.13% 5.80% 5.87% 0.13% 9.49% 8.20% -
ROE 0.84% 0.08% 3.80% 4.41% 1.52% 9.00% 7.92% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 67.03 66.37 89.81 93.95 92.32 104.29 108.16 -7.65%
EPS 1.20 0.12 5.25 5.56 1.78 9.90 8.87 -28.32%
DPS 0.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.42 1.38 1.38 1.26 1.17 1.10 1.12 4.03%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 67.01 66.35 89.78 93.92 92.30 104.30 108.14 -7.65%
EPS 1.20 0.12 5.25 5.56 1.78 9.90 8.87 -28.32%
DPS 0.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.4196 1.3796 1.3796 1.2596 1.1697 1.1002 1.1198 4.02%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.925 1.09 1.48 1.37 1.57 1.34 0.67 -
P/RPS 1.38 1.64 1.65 1.46 1.70 1.28 0.62 14.25%
P/EPS 77.11 944.36 28.20 24.65 88.16 13.54 7.55 47.24%
EY 1.30 0.11 3.55 4.06 1.13 7.39 13.24 -32.05%
DY 0.00 0.00 0.00 0.00 4.46 0.00 0.00 -
P/NAPS 0.65 0.79 1.07 1.09 1.34 1.22 0.60 1.34%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 21/09/16 17/09/15 24/09/14 25/09/13 26/09/12 28/09/11 22/09/10 -
Price 0.93 0.93 1.50 1.29 1.61 1.05 0.88 -
P/RPS 1.39 1.40 1.67 1.37 1.74 1.01 0.81 9.40%
P/EPS 77.53 805.73 28.58 23.21 90.41 10.61 9.92 40.82%
EY 1.29 0.12 3.50 4.31 1.11 9.43 10.08 -28.98%
DY 0.00 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.65 0.67 1.09 1.02 1.38 0.95 0.79 -3.19%

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