[SAPIND] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 7.1%
YoY- -46.8%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 274,306 266,630 261,384 259,326 266,174 265,650 273,455 0.24%
PBT 23,746 18,180 13,857 14,034 13,137 17,381 21,178 9.57%
Tax -5,741 -4,614 -3,322 -3,539 -4,605 -5,320 -6,876 -13.41%
NP 18,005 13,566 10,535 10,495 8,532 12,061 14,302 20.18%
-
NP to SH 18,247 13,699 12,056 12,014 11,218 14,774 15,589 13.39%
-
Tax Rate 24.18% 25.38% 23.97% 25.22% 35.05% 30.61% 32.47% -
Total Cost 256,301 253,064 250,849 248,831 257,642 253,589 259,153 -0.87%
-
Net Worth 101,196 96,792 91,697 87,331 85,875 85,147 83,692 16.37%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Div 8,007 2,183 - - 5,094 5,094 16,008 -42.49%
Div Payout % 43.88% 15.94% - - 45.41% 34.48% 102.69% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 101,196 96,792 91,697 87,331 85,875 85,147 83,692 16.37%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 6.56% 5.09% 4.03% 4.05% 3.21% 4.54% 5.23% -
ROE 18.03% 14.15% 13.15% 13.76% 13.06% 17.35% 18.63% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 376.78 366.37 359.16 356.33 365.74 365.02 375.75 0.21%
EPS 25.06 18.82 16.57 16.51 15.41 20.30 21.42 13.35%
DPS 11.00 3.00 0.00 0.00 7.00 7.00 22.00 -42.51%
NAPS 1.39 1.33 1.26 1.20 1.18 1.17 1.15 16.34%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 376.92 366.37 359.16 356.33 365.74 365.02 375.75 0.24%
EPS 25.07 18.82 16.57 16.51 15.41 20.30 21.42 13.39%
DPS 11.00 3.00 0.00 0.00 7.00 7.00 22.00 -42.51%
NAPS 1.3905 1.33 1.26 1.20 1.18 1.17 1.15 16.37%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 -
Price 1.27 1.45 1.37 1.34 1.36 1.43 1.58 -
P/RPS 0.34 0.40 0.38 0.38 0.37 0.39 0.42 -15.52%
P/EPS 5.07 7.70 8.27 8.12 8.82 7.04 7.38 -25.90%
EY 19.73 12.98 12.09 12.32 11.33 14.20 13.56 34.92%
DY 8.66 2.07 0.00 0.00 5.15 4.90 13.92 -31.54%
P/NAPS 0.91 1.09 1.09 1.12 1.15 1.22 1.37 -27.87%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 19/03/14 25/11/13 - - - - 21/11/12 -
Price 1.31 1.47 0.00 0.00 0.00 0.00 1.58 -
P/RPS 0.35 0.40 0.00 0.00 0.00 0.00 0.42 -13.55%
P/EPS 5.23 7.81 0.00 0.00 0.00 0.00 7.38 -24.04%
EY 19.13 12.81 0.00 0.00 0.00 0.00 13.56 31.63%
DY 8.40 2.04 0.00 0.00 0.00 0.00 13.92 -33.19%
P/NAPS 0.94 1.11 0.00 0.00 0.00 0.00 1.37 -25.98%

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