[SAPIND] QoQ TTM Result on 31-Oct-2019 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- -6.22%
YoY- -35.63%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 157,807 181,757 223,683 243,355 242,864 242,746 228,784 -21.95%
PBT -4,000 -2,923 3,763 4,688 5,181 6,450 4,848 -
Tax -731 -823 -1,380 -459 -680 -1,172 -704 2.54%
NP -4,731 -3,746 2,383 4,229 4,501 5,278 4,144 -
-
NP to SH -4,843 -3,765 2,391 4,369 4,659 5,372 4,237 -
-
Tax Rate - - 36.67% 9.79% 13.12% 18.17% 14.52% -
Total Cost 162,538 185,503 221,300 239,126 238,363 237,468 224,640 -19.42%
-
Net Worth 101,886 102,614 106,252 104,797 108,436 107,708 104,797 -1.86%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 1,455 1,455 1,455 - 1,455 1,455 1,455 0.00%
Div Payout % 0.00% 0.00% 60.87% - 31.24% 27.09% 34.35% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 101,886 102,614 106,252 104,797 108,436 107,708 104,797 -1.86%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin -3.00% -2.06% 1.07% 1.74% 1.85% 2.17% 1.81% -
ROE -4.75% -3.67% 2.25% 4.17% 4.30% 4.99% 4.04% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 216.84 249.75 307.36 334.39 333.71 333.55 314.37 -21.95%
EPS -6.65 -5.17 3.29 6.00 6.40 7.38 5.82 -
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 1.40 1.41 1.46 1.44 1.49 1.48 1.44 -1.86%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 216.84 249.75 307.36 334.39 333.71 333.55 314.37 -21.95%
EPS -6.65 -5.17 3.29 6.00 6.40 7.38 5.82 -
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 1.40 1.41 1.46 1.44 1.49 1.48 1.44 -1.86%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.41 0.475 0.69 0.70 0.76 0.71 0.70 -
P/RPS 0.19 0.19 0.22 0.21 0.23 0.21 0.22 -9.31%
P/EPS -6.16 -9.18 21.00 11.66 11.87 9.62 12.02 -
EY -16.23 -10.89 4.76 8.58 8.42 10.40 8.32 -
DY 4.88 4.21 2.90 0.00 2.63 2.82 2.86 42.83%
P/NAPS 0.29 0.34 0.47 0.49 0.51 0.48 0.49 -29.53%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 23/09/20 18/06/20 31/03/20 27/11/19 18/09/19 26/06/19 21/03/19 -
Price 0.435 0.45 0.45 0.70 0.70 0.80 0.74 -
P/RPS 0.20 0.18 0.15 0.21 0.21 0.24 0.24 -11.45%
P/EPS -6.54 -8.70 13.70 11.66 10.93 10.84 12.71 -
EY -15.30 -11.50 7.30 8.58 9.15 9.23 7.87 -
DY 4.60 4.44 4.44 0.00 2.86 2.50 2.70 42.69%
P/NAPS 0.31 0.32 0.31 0.49 0.47 0.54 0.51 -28.26%

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