[SAPIND] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
13-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -24.07%
YoY- -49.09%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 266,630 261,384 259,326 266,174 265,650 273,455 274,884 -2.40%
PBT 18,180 13,857 14,034 13,137 17,381 21,178 22,674 -16.17%
Tax -4,614 -3,322 -3,539 -4,605 -5,320 -6,876 -7,264 -30.40%
NP 13,566 10,535 10,495 8,532 12,061 14,302 15,410 -9.67%
-
NP to SH 13,699 12,056 12,014 11,218 14,774 15,589 16,670 -14.51%
-
Tax Rate 25.38% 23.97% 25.22% 35.05% 30.61% 32.47% 32.04% -
Total Cost 253,064 250,849 248,831 257,642 253,589 259,153 259,474 -1.97%
-
Net Worth 96,792 91,697 87,331 85,875 85,147 83,692 85,147 10.78%
Dividend
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Div 2,183 - - 5,094 5,094 16,008 16,008 -79.63%
Div Payout % 15.94% - - 45.41% 34.48% 102.69% 96.03% -
Equity
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 96,792 91,697 87,331 85,875 85,147 83,692 85,147 10.78%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 5.09% 4.03% 4.05% 3.21% 4.54% 5.23% 5.61% -
ROE 14.15% 13.15% 13.76% 13.06% 17.35% 18.63% 19.58% -
Per Share
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 366.37 359.16 356.33 365.74 365.02 375.75 377.71 -2.40%
EPS 18.82 16.57 16.51 15.41 20.30 21.42 22.91 -14.53%
DPS 3.00 0.00 0.00 7.00 7.00 22.00 22.00 -79.63%
NAPS 1.33 1.26 1.20 1.18 1.17 1.15 1.17 10.77%
Adjusted Per Share Value based on latest NOSH - 72,776
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 366.27 359.06 356.23 365.64 364.92 375.64 377.60 -2.40%
EPS 18.82 16.56 16.50 15.41 20.29 21.41 22.90 -14.50%
DPS 3.00 0.00 0.00 7.00 7.00 21.99 21.99 -79.62%
NAPS 1.3296 1.2596 1.1997 1.1797 1.1697 1.1497 1.1697 10.77%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 -
Price 1.45 1.37 1.34 1.36 1.43 1.58 1.57 -
P/RPS 0.40 0.38 0.38 0.37 0.39 0.42 0.42 -3.82%
P/EPS 7.70 8.27 8.12 8.82 7.04 7.38 6.85 9.79%
EY 12.98 12.09 12.32 11.33 14.20 13.56 14.59 -8.91%
DY 2.07 0.00 0.00 5.15 4.90 13.92 14.01 -78.28%
P/NAPS 1.09 1.09 1.12 1.15 1.22 1.37 1.34 -15.20%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/11/13 - - - - 21/11/12 26/09/12 -
Price 1.47 0.00 0.00 0.00 0.00 1.58 1.61 -
P/RPS 0.40 0.00 0.00 0.00 0.00 0.42 0.43 -5.61%
P/EPS 7.81 0.00 0.00 0.00 0.00 7.38 7.03 8.76%
EY 12.81 0.00 0.00 0.00 0.00 13.56 14.23 -8.05%
DY 2.04 0.00 0.00 0.00 0.00 13.92 13.66 -78.10%
P/NAPS 1.11 0.00 0.00 0.00 0.00 1.37 1.38 -15.96%

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