[SAPIND] YoY TTM Result on 31-Jan-2014 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
19-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 33.2%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Revenue 223,155 224,278 232,715 274,306 265,650 266,174 284,843 -4.75%
PBT 8,160 7,444 10,769 23,746 17,381 13,137 28,942 -22.34%
Tax -2,342 52 -2,745 -5,741 -5,320 -4,605 -6,912 -19.44%
NP 5,818 7,496 8,024 18,005 12,061 8,532 22,030 -23.35%
-
NP to SH 6,150 7,748 8,244 18,247 14,774 11,218 22,033 -22.50%
-
Tax Rate 28.70% -0.70% 25.49% 24.18% 30.61% 35.05% 23.88% -
Total Cost 217,337 216,782 224,691 256,301 253,589 257,642 262,813 -3.72%
-
Net Worth 106,252 104,069 101,886 101,196 85,147 85,875 89,497 3.48%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Div 4,366 4,366 4,366 8,007 5,094 5,094 10,914 -16.72%
Div Payout % 71.00% 56.36% 52.97% 43.88% 34.48% 45.41% 49.54% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Net Worth 106,252 104,069 101,886 101,196 85,147 85,875 89,497 3.48%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,762 0.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
NP Margin 2.61% 3.34% 3.45% 6.56% 4.54% 3.21% 7.73% -
ROE 5.79% 7.45% 8.09% 18.03% 17.35% 13.06% 24.62% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
RPS 306.63 308.18 319.77 376.78 365.02 365.74 391.47 -4.76%
EPS 8.45 10.65 11.33 25.06 20.30 15.41 30.28 -22.50%
DPS 6.00 6.00 6.00 11.00 7.00 7.00 15.00 -16.72%
NAPS 1.46 1.43 1.40 1.39 1.17 1.18 1.23 3.48%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
RPS 306.63 308.18 319.77 376.92 365.02 365.74 391.40 -4.75%
EPS 8.45 10.65 11.33 25.07 20.30 15.41 30.28 -22.50%
DPS 6.00 6.00 6.00 11.00 7.00 7.00 15.00 -16.72%
NAPS 1.46 1.43 1.40 1.3905 1.17 1.18 1.2298 3.48%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 29/03/13 31/01/12 -
Price 0.90 0.935 1.35 1.27 1.43 1.36 1.49 -
P/RPS 0.29 0.30 0.42 0.34 0.39 0.37 0.38 -5.25%
P/EPS 10.65 8.78 11.92 5.07 7.04 8.82 4.92 16.68%
EY 9.39 11.39 8.39 19.73 14.20 11.33 20.32 -14.29%
DY 6.67 6.42 4.44 8.66 4.90 5.15 10.07 -7.90%
P/NAPS 0.62 0.65 0.96 0.91 1.22 1.15 1.21 -12.50%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Date 28/03/17 30/03/16 25/03/15 19/03/14 - - 28/03/12 -
Price 0.965 0.96 1.30 1.31 0.00 0.00 1.49 -
P/RPS 0.31 0.31 0.41 0.35 0.00 0.00 0.38 -3.98%
P/EPS 11.42 9.02 11.48 5.23 0.00 0.00 4.92 18.32%
EY 8.76 11.09 8.71 19.13 0.00 0.00 20.32 -15.47%
DY 6.22 6.25 4.62 8.40 0.00 0.00 10.07 -9.17%
P/NAPS 0.66 0.67 0.93 0.94 0.00 0.00 1.21 -11.40%

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