[SAPIND] YoY TTM Result on 30-Apr-2018 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -1.85%
YoY- -50.97%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 179,776 181,757 242,746 207,415 232,078 211,336 233,778 -4.27%
PBT 7,413 -2,923 6,450 2,942 8,380 6,217 10,591 -5.76%
Tax -1,684 -823 -1,172 18 -2,544 189 -2,602 -6.98%
NP 5,729 -3,746 5,278 2,960 5,836 6,406 7,989 -5.38%
-
NP to SH 5,722 -3,765 5,372 3,021 6,162 6,654 8,213 -5.84%
-
Tax Rate 22.72% - 18.17% -0.61% 30.36% -3.04% 24.57% -
Total Cost 174,047 185,503 237,468 204,455 226,242 204,930 225,789 -4.24%
-
Net Worth 105,525 102,614 107,708 105,525 106,252 108,000 102,614 0.46%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 727 1,455 1,455 2,911 4,366 4,366 4,366 -25.80%
Div Payout % 12.72% 0.00% 27.09% 96.36% 70.86% 65.62% 53.17% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 105,525 102,614 107,708 105,525 106,252 108,000 102,614 0.46%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 3.19% -2.06% 2.17% 1.43% 2.51% 3.03% 3.42% -
ROE 5.42% -3.67% 4.99% 2.86% 5.80% 6.16% 8.00% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 247.03 249.75 333.55 285.00 318.89 281.78 321.23 -4.27%
EPS 7.86 -5.17 7.38 4.15 8.47 8.87 11.29 -5.85%
DPS 1.00 2.00 2.00 4.00 6.00 5.82 6.00 -25.79%
NAPS 1.45 1.41 1.48 1.45 1.46 1.44 1.41 0.46%
Adjusted Per Share Value based on latest NOSH - 72,776
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 246.96 249.68 333.46 284.92 318.80 290.31 321.14 -4.27%
EPS 7.86 -5.17 7.38 4.15 8.46 9.14 11.28 -5.83%
DPS 1.00 2.00 2.00 4.00 6.00 6.00 6.00 -25.79%
NAPS 1.4496 1.4096 1.4796 1.4496 1.4596 1.4836 1.4096 0.46%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.86 0.475 0.71 0.78 0.95 1.01 1.19 -
P/RPS 0.35 0.19 0.21 0.27 0.30 0.36 0.37 -0.92%
P/EPS 10.94 -9.18 9.62 18.79 11.22 11.38 10.54 0.62%
EY 9.14 -10.89 10.40 5.32 8.91 8.78 9.48 -0.60%
DY 1.16 4.21 2.82 5.13 6.32 5.76 5.04 -21.69%
P/NAPS 0.59 0.34 0.48 0.54 0.65 0.70 0.84 -5.71%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 16/06/21 18/06/20 26/06/19 16/05/18 15/06/17 21/06/16 30/06/15 -
Price 0.845 0.45 0.80 0.86 1.00 0.99 1.10 -
P/RPS 0.34 0.18 0.24 0.30 0.31 0.35 0.34 0.00%
P/EPS 10.75 -8.70 10.84 20.72 11.81 11.16 9.75 1.63%
EY 9.30 -11.50 9.23 4.83 8.47 8.96 10.26 -1.62%
DY 1.18 4.44 2.50 4.65 6.00 5.88 5.45 -22.49%
P/NAPS 0.58 0.32 0.54 0.59 0.68 0.69 0.78 -4.81%

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