[SAPIND] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
13-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -39.52%
YoY- -50.47%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 61,106 54,514 73,808 66,132 74,346 64,883 76,268 -3.62%
PBT 3,876 1,785 8,701 3,136 6,515 9,415 6,249 -7.64%
Tax 1,064 -403 -2,053 -926 -2,014 -2,775 -1,017 -
NP 4,940 1,382 6,648 2,210 4,501 6,640 5,232 -0.95%
-
NP to SH 5,095 1,528 6,778 2,231 4,504 6,642 5,235 -0.45%
-
Tax Rate -27.45% 22.58% 23.59% 29.53% 30.91% 29.47% 16.27% -
Total Cost 56,166 53,132 67,160 63,922 69,845 58,243 71,036 -3.83%
-
Net Worth 104,069 101,886 101,158 85,751 89,497 77,114 70,600 6.67%
Dividend
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Div 2,183 2,183 5,822 - 10,914 10,039 - -
Div Payout % 42.85% 142.88% 85.90% - 242.33% 151.15% - -
Equity
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 104,069 101,886 101,158 85,751 89,497 77,114 70,600 6.67%
NOSH 72,776 72,776 72,776 72,776 72,762 72,749 72,784 -0.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 8.08% 2.54% 9.01% 3.34% 6.05% 10.23% 6.86% -
ROE 4.90% 1.50% 6.70% 2.60% 5.03% 8.61% 7.41% -
Per Share
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 83.96 74.91 101.42 91.00 102.18 89.19 104.79 -3.62%
EPS 7.00 2.10 9.31 3.07 6.19 9.13 7.19 -0.44%
DPS 3.00 3.00 8.00 0.00 15.00 13.80 0.00 -
NAPS 1.43 1.40 1.39 1.18 1.23 1.06 0.97 6.67%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 83.94 74.89 101.39 90.84 102.13 89.13 104.77 -3.62%
EPS 7.00 2.10 9.31 3.06 6.19 9.12 7.19 -0.44%
DPS 3.00 3.00 8.00 0.00 14.99 13.79 0.00 -
NAPS 1.4296 1.3996 1.3896 1.178 1.2294 1.0593 0.9698 6.67%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 29/03/13 31/01/12 31/01/11 29/01/10 -
Price 0.935 1.35 1.27 1.36 1.49 1.10 0.52 -
P/RPS 1.11 1.80 1.25 1.49 1.46 1.23 0.50 14.20%
P/EPS 13.36 64.30 13.64 44.30 24.07 12.05 7.23 10.77%
EY 7.49 1.56 7.33 2.26 4.15 8.30 13.83 -9.71%
DY 3.21 2.22 6.30 0.00 10.07 12.55 0.00 -
P/NAPS 0.65 0.96 0.91 1.15 1.21 1.04 0.54 3.13%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 25/03/15 19/03/14 13/03/13 28/03/12 31/03/11 26/03/10 -
Price 0.96 1.30 1.31 1.47 1.49 1.07 0.65 -
P/RPS 1.14 1.74 1.29 1.62 1.46 1.20 0.62 10.67%
P/EPS 13.71 61.92 14.07 47.88 24.07 11.72 9.04 7.18%
EY 7.29 1.62 7.11 2.09 4.15 8.53 11.07 -6.72%
DY 3.13 2.31 6.11 0.00 10.07 12.90 0.00 -
P/NAPS 0.67 0.93 0.94 1.25 1.21 1.01 0.67 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