[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 4.32%
YoY- -36.76%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 241,360 265,241 265,650 265,478 265,592 262,432 284,844 -12.44%
PBT 11,572 17,799 17,381 19,550 18,752 29,520 28,940 -52.06%
Tax -3,372 -5,789 -5,321 -6,484 -7,100 -6,564 -6,912 -43.77%
NP 8,200 12,010 12,060 13,066 11,652 22,956 22,028 -54.73%
-
NP to SH 8,368 13,315 13,489 14,778 14,166 23,148 22,031 -54.00%
-
Tax Rate 29.14% 32.52% 30.61% 33.17% 37.86% 22.24% 23.88% -
Total Cost 233,160 253,231 253,590 252,412 253,940 239,476 262,816 -9.15%
-
Net Worth 87,331 85,856 85,147 83,692 85,147 95,336 88,793 -1.32%
Dividend
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 5,093 5,094 6,792 10,188 - 10,917 -
Div Payout % - 38.25% 37.77% 45.96% 71.92% - 49.55% -
Equity
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 87,331 85,856 85,147 83,692 85,147 95,336 88,793 -1.32%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,781 -0.00%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 3.40% 4.53% 4.54% 4.92% 4.39% 8.75% 7.73% -
ROE 9.58% 15.51% 15.84% 17.66% 16.64% 24.28% 24.81% -
Per Share
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 331.65 364.54 365.02 364.79 364.94 360.60 391.37 -12.43%
EPS 11.48 18.30 18.53 20.31 19.46 31.80 30.27 -54.05%
DPS 0.00 7.00 7.00 9.33 14.00 0.00 15.00 -
NAPS 1.20 1.18 1.17 1.15 1.17 1.31 1.22 -1.31%
Adjusted Per Share Value based on latest NOSH - 72,776
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 331.65 364.54 365.02 364.79 364.94 360.60 391.40 -12.44%
EPS 11.48 18.30 18.53 20.31 19.46 31.80 30.27 -54.05%
DPS 0.00 7.00 7.00 9.33 14.00 0.00 15.00 -
NAPS 1.20 1.18 1.17 1.15 1.17 1.31 1.2201 -1.32%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.34 1.36 1.43 1.58 1.57 1.51 1.49 -
P/RPS 0.40 0.37 0.39 0.43 0.43 0.42 0.38 4.20%
P/EPS 11.65 7.43 7.72 7.78 8.07 4.75 4.92 99.66%
EY 8.58 13.46 12.96 12.85 12.40 21.06 20.32 -49.92%
DY 0.00 5.15 4.90 5.91 8.92 0.00 10.07 -
P/NAPS 1.12 1.15 1.22 1.37 1.34 1.15 1.22 -6.63%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/06/13 13/03/13 - 21/11/12 26/09/12 27/06/12 28/03/12 -
Price 1.44 1.47 0.00 1.58 1.61 1.79 1.49 -
P/RPS 0.43 0.40 0.00 0.43 0.44 0.50 0.38 10.42%
P/EPS 12.52 8.03 0.00 7.78 8.27 5.63 4.92 111.54%
EY 7.98 12.45 0.00 12.85 12.09 17.77 20.32 -52.75%
DY 0.00 4.76 0.00 5.91 8.70 0.00 10.07 -
P/NAPS 1.20 1.25 0.00 1.37 1.38 1.37 1.22 -1.31%

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