[SAPIND] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 46.65%
YoY- -13.37%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 189,522 214,454 246,436 257,422 265,592 285,510 304,788 -7.60%
PBT 3,086 3,436 13,420 16,006 18,752 31,286 27,530 -30.53%
Tax -1,192 -942 -3,396 -3,876 -7,100 -6,396 -5,314 -22.03%
NP 1,894 2,494 10,024 12,130 11,652 24,890 22,216 -33.63%
-
NP to SH 1,986 2,596 10,128 12,272 14,166 24,890 22,216 -33.10%
-
Tax Rate 38.63% 27.42% 25.31% 24.22% 37.86% 20.44% 19.30% -
Total Cost 187,628 211,960 236,412 245,292 253,940 260,620 282,572 -6.59%
-
Net Worth 103,341 100,430 100,430 91,697 85,147 80,055 81,526 4.02%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - 10,188 - - -
Div Payout % - - - - 71.92% - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 103,341 100,430 100,430 91,697 85,147 80,055 81,526 4.02%
NOSH 72,776 72,776 72,776 72,776 72,776 72,777 72,791 -0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 1.00% 1.16% 4.07% 4.71% 4.39% 8.72% 7.29% -
ROE 1.92% 2.58% 10.08% 13.38% 16.64% 31.09% 27.25% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 260.42 294.68 338.62 353.72 364.94 392.30 418.71 -7.60%
EPS 2.72 3.56 13.92 16.86 19.46 34.20 30.52 -33.14%
DPS 0.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 1.42 1.38 1.38 1.26 1.17 1.10 1.12 4.03%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 260.34 294.59 338.53 353.62 364.84 392.20 418.68 -7.60%
EPS 2.73 3.57 13.91 16.86 19.46 34.19 30.52 -33.10%
DPS 0.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 1.4196 1.3796 1.3796 1.2596 1.1697 1.0997 1.1199 4.02%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.925 1.09 1.48 1.37 1.57 1.34 0.67 -
P/RPS 0.36 0.37 0.44 0.39 0.43 0.34 0.16 14.45%
P/EPS 33.90 30.56 10.63 8.12 8.07 3.92 2.20 57.68%
EY 2.95 3.27 9.40 12.31 12.40 25.52 45.55 -36.60%
DY 0.00 0.00 0.00 0.00 8.92 0.00 0.00 -
P/NAPS 0.65 0.79 1.07 1.09 1.34 1.22 0.60 1.34%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 21/09/16 17/09/15 24/09/14 25/09/13 26/09/12 28/09/11 22/09/10 -
Price 0.93 0.93 1.50 1.29 1.61 1.05 0.88 -
P/RPS 0.36 0.32 0.44 0.36 0.44 0.27 0.21 9.39%
P/EPS 34.08 26.07 10.78 7.65 8.27 3.07 2.88 50.89%
EY 2.93 3.84 9.28 13.07 12.09 32.57 34.68 -33.73%
DY 0.00 0.00 0.00 0.00 8.70 0.00 0.00 -
P/NAPS 0.65 0.67 1.09 1.02 1.38 0.95 0.79 -3.19%

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