[SAPIND] YoY TTM 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- 0.35%
YoY- -27.68%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 211,812 216,724 268,813 261,384 274,884 274,912 281,161 -4.60%
PBT 7,269 5,777 22,453 13,857 22,674 27,960 22,260 -17.00%
Tax -73 -1,518 -5,501 -3,322 -7,264 -6,081 -4,163 -48.99%
NP 7,196 4,259 16,952 10,535 15,410 21,879 18,097 -14.23%
-
NP to SH 7,443 4,478 17,175 12,056 16,670 21,881 18,100 -13.75%
-
Tax Rate 1.00% 26.28% 24.50% 23.97% 32.04% 21.75% 18.70% -
Total Cost 204,616 212,465 251,861 250,849 259,474 253,033 263,064 -4.09%
-
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 4,366 4,366 8,007 - 16,008 10,039 - -
Div Payout % 58.67% 97.51% 46.62% - 96.03% 45.88% - -
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 3.40% 1.97% 6.31% 4.03% 5.61% 7.96% 6.44% -
ROE 7.20% 4.46% 17.10% 13.15% 19.58% 27.32% 22.20% -
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 291.05 297.80 369.37 359.16 377.71 377.58 386.29 -4.60%
EPS 10.23 6.15 23.60 16.57 22.91 30.05 24.87 -13.75%
DPS 6.00 6.00 11.00 0.00 22.00 13.80 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 290.96 297.71 369.26 359.06 377.60 377.64 386.23 -4.60%
EPS 10.22 6.15 23.59 16.56 22.90 30.06 24.86 -13.75%
DPS 6.00 6.00 11.00 0.00 21.99 13.79 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 0.32 0.37 0.40 0.38 0.42 0.35 0.17 11.10%
P/EPS 9.04 17.71 6.27 8.27 6.85 4.46 2.69 22.36%
EY 11.06 5.65 15.95 12.09 14.59 22.43 37.12 -18.25%
DY 6.49 5.50 7.43 0.00 14.01 10.30 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 - 26/09/12 28/09/11 22/09/10 -
Price 0.93 0.93 1.50 0.00 1.61 1.05 0.88 -
P/RPS 0.32 0.31 0.41 0.00 0.43 0.28 0.23 5.65%
P/EPS 9.09 15.11 6.36 0.00 7.03 3.49 3.54 17.00%
EY 11.00 6.62 15.73 0.00 14.23 28.62 28.26 -14.53%
DY 6.45 6.45 7.33 0.00 13.66 13.14 0.00 -
P/NAPS 0.65 0.67 1.09 0.00 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