[SAPIND] QoQ TTM Result on 30-Apr-2014 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -4.64%
YoY- 44.83%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 232,715 252,009 268,813 271,827 274,306 266,630 261,384 -7.43%
PBT 10,769 17,686 22,453 22,602 23,746 18,180 13,857 -15.43%
Tax -2,745 -4,395 -5,501 -5,426 -5,741 -4,614 -3,322 -11.91%
NP 8,024 13,291 16,952 17,176 18,005 13,566 10,535 -16.55%
-
NP to SH 8,244 13,495 17,175 17,400 18,247 13,699 12,056 -22.32%
-
Tax Rate 25.49% 24.85% 24.50% 24.01% 24.18% 25.38% 23.97% -
Total Cost 224,691 238,718 251,861 254,651 256,301 253,064 250,849 -7.06%
-
Net Worth 101,886 102,614 100,430 102,614 101,196 96,792 91,697 7.25%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 4,366 8,007 8,007 8,007 8,007 2,183 - -
Div Payout % 52.97% 59.34% 46.62% 46.02% 43.88% 15.94% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 101,886 102,614 100,430 102,614 101,196 96,792 91,697 7.25%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 3.45% 5.27% 6.31% 6.32% 6.56% 5.09% 4.03% -
ROE 8.09% 13.15% 17.10% 16.96% 18.03% 14.15% 13.15% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 319.77 346.28 369.37 373.51 376.78 366.37 359.16 -7.43%
EPS 11.33 18.54 23.60 23.91 25.06 18.82 16.57 -22.33%
DPS 6.00 11.00 11.00 11.00 11.00 3.00 0.00 -
NAPS 1.40 1.41 1.38 1.41 1.39 1.33 1.26 7.25%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 319.77 346.28 369.37 373.51 376.92 366.37 359.16 -7.43%
EPS 11.33 18.54 23.60 23.91 25.07 18.82 16.57 -22.33%
DPS 6.00 11.00 11.00 11.00 11.00 3.00 0.00 -
NAPS 1.40 1.41 1.38 1.41 1.3905 1.33 1.26 7.25%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.35 1.45 1.48 1.55 1.27 1.45 1.37 -
P/RPS 0.42 0.42 0.40 0.41 0.34 0.40 0.38 6.88%
P/EPS 11.92 7.82 6.27 6.48 5.07 7.70 8.27 27.51%
EY 8.39 12.79 15.95 15.43 19.73 12.98 12.09 -21.56%
DY 4.44 7.59 7.43 7.10 8.66 2.07 0.00 -
P/NAPS 0.96 1.03 1.07 1.10 0.91 1.09 1.09 -8.09%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 25/03/15 09/12/14 24/09/14 18/06/14 19/03/14 25/11/13 - -
Price 1.30 1.31 1.50 1.78 1.31 1.47 0.00 -
P/RPS 0.41 0.38 0.41 0.48 0.35 0.40 0.00 -
P/EPS 11.48 7.06 6.36 7.44 5.23 7.81 0.00 -
EY 8.71 14.16 15.73 13.43 19.13 12.81 0.00 -
DY 4.62 8.40 7.33 6.18 8.40 2.04 0.00 -
P/NAPS 0.93 0.93 1.09 1.26 0.94 1.11 0.00 -

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