[SAPIND] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 13.63%
YoY- -12.12%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 211,993 217,686 252,009 266,630 273,455 275,055 296,260 -5.42%
PBT 7,399 5,353 17,686 18,180 21,178 31,404 23,352 -17.41%
Tax 57 -1,415 -4,395 -4,614 -6,876 -6,971 -4,484 -
NP 7,456 3,938 13,291 13,566 14,302 24,433 18,868 -14.32%
-
NP to SH 7,678 4,181 13,495 13,699 15,589 24,435 18,871 -13.90%
-
Tax Rate -0.77% 26.43% 24.85% 25.38% 32.47% 22.20% 19.20% -
Total Cost 204,537 213,748 238,718 253,064 259,153 250,622 277,392 -4.94%
-
Net Worth 104,797 101,886 102,614 96,792 83,692 85,202 80,666 4.45%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 4,366 4,366 8,007 2,183 16,008 10,039 - -
Div Payout % 56.87% 104.44% 59.34% 15.94% 102.69% 41.09% - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 104,797 101,886 102,614 96,792 83,692 85,202 80,666 4.45%
NOSH 72,776 72,776 72,776 72,776 72,776 72,822 72,672 0.02%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.52% 1.81% 5.27% 5.09% 5.23% 8.88% 6.37% -
ROE 7.33% 4.10% 13.15% 14.15% 18.63% 28.68% 23.39% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 291.30 299.12 346.28 366.37 375.75 377.71 407.67 -5.44%
EPS 10.55 5.75 18.54 18.82 21.42 33.55 25.97 -13.92%
DPS 6.00 6.00 11.00 3.00 22.00 13.80 0.00 -
NAPS 1.44 1.40 1.41 1.33 1.15 1.17 1.11 4.42%
Adjusted Per Share Value based on latest NOSH - 72,776
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 291.21 299.03 346.18 366.27 375.64 377.84 406.97 -5.42%
EPS 10.55 5.74 18.54 18.82 21.41 33.57 25.92 -13.90%
DPS 6.00 6.00 11.00 3.00 21.99 13.79 0.00 -
NAPS 1.4396 1.3996 1.4096 1.3296 1.1497 1.1704 1.1081 4.45%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.92 1.08 1.45 1.45 1.58 1.29 1.00 -
P/RPS 0.32 0.36 0.42 0.40 0.42 0.34 0.25 4.19%
P/EPS 8.72 18.80 7.82 7.70 7.38 3.84 3.85 14.58%
EY 11.47 5.32 12.79 12.98 13.56 26.01 25.97 -12.72%
DY 6.52 5.56 7.59 2.07 13.92 10.70 0.00 -
P/NAPS 0.64 0.77 1.03 1.09 1.37 1.10 0.90 -5.51%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 10/11/16 30/11/15 09/12/14 25/11/13 21/11/12 30/11/11 01/12/10 -
Price 0.915 1.01 1.31 1.47 1.58 1.48 1.07 -
P/RPS 0.31 0.34 0.38 0.40 0.42 0.39 0.26 2.97%
P/EPS 8.67 17.58 7.06 7.81 7.38 4.41 4.12 13.18%
EY 11.53 5.69 14.16 12.81 13.56 22.67 24.27 -11.65%
DY 6.56 5.94 8.40 2.04 13.92 9.32 0.00 -
P/NAPS 0.64 0.72 0.93 1.11 1.37 1.26 0.96 -6.52%

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