[SAPIND] QoQ 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- 208.8%
YoY- -21.27%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
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 60,340 66,132 66,541 66,313 67,188 65,608 74,346 -15.41%
PBT 2,893 3,136 2,718 5,287 1,996 7,380 6,515 -47.85%
Tax -843 -926 -458 -1,312 -1,909 -1,641 -2,014 -50.27%
NP 2,050 2,210 2,260 3,975 87 5,739 4,501 -46.78%
-
NP to SH 2,092 2,231 3,689 4,002 1,296 5,787 4,504 -45.94%
-
Tax Rate 29.14% 29.53% 16.85% 24.82% 95.64% 22.24% 30.91% -
Total Cost 58,290 63,922 64,281 62,338 67,101 59,869 69,845 -13.50%
-
Net Worth 87,331 85,751 85,147 83,692 85,147 95,336 89,497 -1.94%
Dividend
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - 5,094 - 10,914 -
Div Payout % - - - - 393.08% - 242.33% -
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 85,751 85,147 83,692 85,147 95,336 89,497 -1.94%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,762 0.01%
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% 3.34% 3.40% 5.99% 0.13% 8.75% 6.05% -
ROE 2.40% 2.60% 4.33% 4.78% 1.52% 6.07% 5.03% -
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 82.91 91.00 91.43 91.12 92.32 90.15 102.18 -15.43%
EPS 2.87 3.07 5.07 5.50 1.78 7.95 6.19 -46.02%
DPS 0.00 0.00 0.00 0.00 7.00 0.00 15.00 -
NAPS 1.20 1.18 1.17 1.15 1.17 1.31 1.23 -1.96%
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 82.89 90.84 91.41 91.09 92.30 90.12 102.13 -15.41%
EPS 2.87 3.06 5.07 5.50 1.78 7.95 6.19 -46.02%
DPS 0.00 0.00 0.00 0.00 7.00 0.00 14.99 -
NAPS 1.1997 1.178 1.1697 1.1497 1.1697 1.3096 1.2294 -1.94%
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 1.62 1.49 1.56 1.73 1.70 1.67 1.46 8.69%
P/EPS 46.62 44.30 28.21 28.73 88.16 18.99 24.07 69.94%
EY 2.15 2.26 3.54 3.48 1.13 5.27 4.15 -40.99%
DY 0.00 0.00 0.00 0.00 4.46 0.00 10.07 -
P/NAPS 1.12 1.15 1.22 1.37 1.34 1.15 1.21 -6.01%
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 1.74 1.62 0.00 1.73 1.74 1.99 1.46 15.11%
P/EPS 50.09 47.88 0.00 28.73 90.41 22.51 24.07 80.01%
EY 2.00 2.09 0.00 3.48 1.11 4.44 4.15 -44.32%
DY 0.00 0.00 0.00 0.00 4.35 0.00 10.07 -
P/NAPS 1.20 1.25 0.00 1.37 1.38 1.37 1.21 -0.66%

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