[SAPIND] YoY Quarter Result on 31-Jan-2018 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ- 521.1%
YoY- 46.03%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 44,166 46,358 66,030 63,336 72,268 61,106 54,514 -3.44%
PBT 3,923 1,338 2,263 4,761 4,637 3,876 1,785 14.01%
Tax -1,489 -556 365 406 -1,335 1,064 -403 24.31%
NP 2,434 782 2,628 5,167 3,302 4,940 1,382 9.88%
-
NP to SH 2,449 681 2,659 5,209 3,567 5,095 1,528 8.17%
-
Tax Rate 37.96% 41.55% -16.13% -8.53% 28.79% -27.45% 22.58% -
Total Cost 41,732 45,576 63,402 58,169 68,966 56,166 53,132 -3.94%
-
Net Worth 105,525 106,252 104,797 105,525 106,252 104,069 101,886 0.58%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 727 1,455 - 1,455 2,183 2,183 2,183 -16.73%
Div Payout % 29.72% 213.73% - 27.94% 61.21% 42.85% 142.88% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 105,525 106,252 104,797 105,525 106,252 104,069 101,886 0.58%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 5.51% 1.69% 3.98% 8.16% 4.57% 8.08% 2.54% -
ROE 2.32% 0.64% 2.54% 4.94% 3.36% 4.90% 1.50% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 60.69 63.70 90.73 87.03 99.30 83.96 74.91 -3.44%
EPS 3.36 0.94 3.65 7.16 4.90 7.00 2.10 8.14%
DPS 1.00 2.00 0.00 2.00 3.00 3.00 3.00 -16.71%
NAPS 1.45 1.46 1.44 1.45 1.46 1.43 1.40 0.58%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 60.67 63.68 90.70 87.00 99.27 83.94 74.89 -3.44%
EPS 3.36 0.94 3.65 7.16 4.90 7.00 2.10 8.14%
DPS 1.00 2.00 0.00 2.00 3.00 3.00 3.00 -16.71%
NAPS 1.4496 1.4596 1.4396 1.4496 1.4596 1.4296 1.3996 0.58%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.775 0.69 0.70 0.89 0.90 0.935 1.35 -
P/RPS 1.28 1.08 0.77 1.02 0.91 1.11 1.80 -5.51%
P/EPS 23.03 73.74 19.16 12.43 18.36 13.36 64.30 -15.71%
EY 4.34 1.36 5.22 8.04 5.45 7.49 1.56 18.57%
DY 1.29 2.90 0.00 2.25 3.33 3.21 2.22 -8.64%
P/NAPS 0.53 0.47 0.49 0.61 0.62 0.65 0.96 -9.41%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 24/03/21 31/03/20 21/03/19 27/03/18 28/03/17 30/03/16 25/03/15 -
Price 0.85 0.45 0.74 0.76 0.965 0.96 1.30 -
P/RPS 1.40 0.71 0.82 0.87 0.97 1.14 1.74 -3.55%
P/EPS 25.26 48.09 20.25 10.62 19.69 13.71 61.92 -13.86%
EY 3.96 2.08 4.94 9.42 5.08 7.29 1.62 16.04%
DY 1.18 4.44 0.00 2.63 3.11 3.13 2.31 -10.58%
P/NAPS 0.59 0.31 0.51 0.52 0.66 0.67 0.93 -7.29%

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