Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Nov 25 | Q3 Oct 2025 | 3 | 31 Jan 2026 | 65.19 | 1.61 | 0.39 | 0.6% | 0.00 | 0.54 | 6.7% | 10.1% | 88.9% | 79.5% | ||||||||
| 25 Sep 25 | Q2 Jul 2025 | 2 | 31 Jan 2026 | 69.89 | 5.33 | 3.52 | 5.0% | 0.00 | 4.84 | 9.7% | 2.9% | 185.0% | 141.6% | ||||||||
| 18 Jun 25 | Q1 Apr 2025 | 1 | 31 Jan 2026 | 63.71 | 1.78 | 1.24 | 1.9% | 0.00 | 1.70 | 13.3% | 8.0% | 69.5% | 23.3% | ||||||||
| 26 Mar 25 | Q4 Jan 2025 | 4 | 31 Jan 2025 | 73.50 | 5.06 | 4.05 | 5.5% | 4.00 | 5.56 | 1.4% | 5.1% | 113.2% | 57.9% | ||||||||
| 27 Nov 24 | Q3 Oct 2024 | 3 | 31 Jan 2025 | 72.50 | 3.03 | 1.90 | 2.6% | 0.00 | 2.61 | 0.8% | 6.0% | 30.4% | 0.3% | ||||||||
| 25 Sep 24 | Q2 Jul 2024 | 2 | 31 Jan 2025 | 71.96 | 2.65 | 1.46 | 2.0% | 0.00 | 2.00 | 3.9% | 4.4% | 9.5% | 26.6% | ||||||||
| 11 Jun 24 | Q1 Apr 2024 | 1 | 31 Jan 2025 | 69.23 | 2.84 | 1.61 | 2.3% | 0.00 | 2.21 | 10.6% | 4.0% | 37.2% | 9.8% | ||||||||
| 27 Mar 24 | Q4 Jan 2024 | 4 | 31 Jan 2024 | 77.44 | 3.54 | 2.56 | 3.3% | 5.00 | 3.52 | 0.5% | 12.2% | 35.4% | 8.6% | ||||||||
| 06 Dec 23 | Q3 Oct 2023 | 3 | 31 Jan 2024 | 77.09 | 3.77 | 1.90 | 2.5% | 0.00 | 2.60 | 11.9% | 9.1% | 64.6% | 25.7% | ||||||||
| 12 Sep 23 | Q2 Jul 2023 | 2 | 31 Jan 2024 | 68.90 | 1.97 | 1.15 | 1.7% | 0.00 | 1.58 | 4.5% | 15.7% | 35.5% | 40.6% | ||||||||
| 14 Jun 23 | Q1 Apr 2023 | 1 | 31 Jan 2024 | 72.14 | 2.32 | 1.78 | 2.5% | 0.00 | 2.45 | 4.5% | 29.8% | 36.4% | 3.4% | ||||||||
| 29 Mar 23 | Q4 Jan 2023 | 4 | 31 Jan 2023 | 69.05 | 5.63 | 2.81 | 4.1% | 2.50 | 3.86 | 2.2% | 34.3% | 10.1% | 87.8% | ||||||||
| 07 Dec 22 | Q3 Oct 2022 | 3 | 31 Jan 2023 | 70.64 | 3.38 | 2.55 | 3.6% | 0.00 | 3.50 | 18.6% | 78.3% | 31.6% | 195.9% | ||||||||
| 22 Sep 22 | Q2 Jul 2022 | 2 | 31 Jan 2023 | 59.57 | 2.54 | 1.94 | 3.2% | 3.40 | 2.66 | 7.2% | 267.1% | 12.3% | 171.9% | ||||||||
| 15 Jun 22 | Q1 Apr 2022 | 1 | 31 Jan 2023 | 55.57 | 1.87 | 1.73 | 3.1% | 0.00 | 2.37 | 8.1% | 19.4% | 15.4% | 3733.3% | ||||||||
| 23 Mar 22 | Q4 Jan 2022 | 4 | 31 Jan 2022 | 51.42 | 0.50 | 1.50 | 2.9% | 0.00 | 2.05 | 29.8% | 16.4% | 156.2% | 39.0% | ||||||||
| 17 Nov 21 | Q3 Oct 2021 | 3 | 31 Jan 2022 | 39.61 | -2.63 | -2.66 | -6.7% | 0.00 | -3.65 | 144.1% | 28.5% | 1.3% | 167.0% | ||||||||
| 22 Sep 21 | Q2 Jul 2021 | 2 | 31 Jan 2022 | 16.23 | -2.81 | -2.69 | -16.6% | 2.00 | -3.70 | 65.1% | 51.8% | 6084.4% | 265.4% | ||||||||
| 16 Jun 21 | Q1 Apr 2021 | 1 | 31 Jan 2022 | 46.55 | 0.19 | 0.04 | 0.1% | 0.00 | 0.06 | 5.4% | 105.6% | 98.2% | 100.9% | ||||||||
| 24 Mar 21 | Q4 Jan 2021 | 4 | 31 Jan 2021 | 44.17 | 3.92 | 2.45 | 5.5% | 1.00 | 3.36 | 20.2% | 4.7% | 38.2% | 259.6% | ||||||||
| 24 Nov 20 | Q3 Oct 2020 | 3 | 31 Jan 2021 | 55.38 | 4.03 | 3.96 | 7.2% | 0.00 | 5.45 | 64.4% | 0.5% | 638.0% | 2393.7% | ||||||||
| 23 Sep 20 | Q2 Jul 2020 | 2 | 31 Jan 2021 | 33.68 | -0.73 | -0.74 | -2.2% | 0.00 | -1.01 | 48.8% | 41.6% | 85.1% | 316.1% | ||||||||
| 18 Jun 20 | Q1 Apr 2020 | 1 | 31 Jan 2021 | 22.64 | -4.94 | -4.95 | -21.8% | 0.00 | -6.80 | 51.2% | 64.9% | 826.3% | 508.8% | ||||||||
| 31 Mar 20 | Q4 Jan 2020 | 4 | 31 Jan 2020 | 46.36 | 1.34 | 0.68 | 1.5% | 2.00 | 0.94 | 15.9% | 29.8% | 328.3% | 74.4% | ||||||||
| 27 Nov 19 | Q3 Oct 2019 | 3 | 31 Jan 2020 | 55.12 | 0.33 | 0.16 | 0.3% | 0.00 | 0.22 | 4.3% | 4.2% | 53.4% | 84.9% | ||||||||
| 18 Sep 19 | Q2 Jul 2019 | 2 | 31 Jan 2020 | 57.63 | 0.35 | 0.34 | 0.6% | 0.00 | 0.47 | 10.7% | 13.9% | 71.8% | 354.7% | ||||||||
| 26 Jun 19 | Q1 Apr 2019 | 1 | 31 Jan 2020 | 64.57 | 1.75 | 1.21 | 1.9% | 0.00 | 1.66 | 2.2% | 1.9% | 54.5% | 76.8% | ||||||||
| 21 Mar 19 | Q4 Jan 2019 | 4 | 31 Jan 2019 | 66.03 | 2.26 | 2.66 | 4.0% | 0.00 | 3.65 | 14.8% | 31.0% | 152.3% | 315.0% | ||||||||
| 19 Sep 18 | Q2 Jul 2018 | 2 | 31 Jan 2019 | 57.51 | 1.61 | 1.05 | 1.8% | 0.00 | 1.45 | 13.7% | 33.5% | 1305.3% | 202.7% | ||||||||
| 16 May 18 | Q1 Apr 2018 | 1 | 31 Jan 2019 | 50.61 | 0.14 | 0.07 | 0.1% | 0.00 | 0.10 | 20.1% | 7.8% | 98.6% | 43.2% | ||||||||
| 27 Mar 18 | Q4 Jan 2018 | 4 | 31 Jan 2018 | 63.34 | 4.76 | 5.21 | 8.2% | 2.00 | 7.16 | 25.7% | 13.2% | 521.1% | 46.2% | ||||||||
| 16 Nov 17 | Q3 Oct 2017 | 3 | 31 Jan 2018 | 50.40 | -0.82 | -1.24 | -2.5% | 2.00 | -1.70 | 17.0% | 10.2% | 20.6% | 177.8% | ||||||||
| 20 Sep 17 | Q2 Jul 2017 | 2 | 31 Jan 2018 | 43.08 | -1.14 | -1.03 | -2.4% | 0.00 | -1.41 | 21.5% | 11.7% | 877.3% | 217.5% | ||||||||
| 15 Jun 17 | Q1 Apr 2017 | 1 | 31 Jan 2018 | 54.91 | 0.56 | 0.13 | 0.2% | 0.00 | 0.18 | 24.8% | 19.4% | 96.3% | 10.0% | ||||||||
| 28 Mar 17 | Q4 Jan 2017 | 4 | 31 Jan 2017 | 72.99 | 4.63 | 3.56 | 4.9% | 0.00 | 4.89 | 30.1% | 19.4% | 124.0% | 29.9% | ||||||||
| 10 Nov 16 | Q3 Oct 2016 | 3 | 31 Jan 2017 | 56.13 | 1.98 | 1.59 | 2.8% | 3.00 | 2.18 | 15.1% | 0.3% | 82.1% | 17.3% | ||||||||
| 21 Sep 16 | Q2 Jul 2016 | 2 | 31 Jan 2017 | 48.78 | 1.20 | 0.87 | 1.8% | 0.00 | 1.20 | 6.1% | 1.0% | 627.5% | 939.3% | ||||||||
| 21 Jun 16 | Q1 Apr 2016 | 1 | 31 Jan 2017 | 45.98 | 0.34 | 0.12 | 0.3% | 0.00 | 0.16 | 24.8% | 22.0% | 97.6% | 90.1% | ||||||||
| 30 Mar 16 | Q4 Jan 2016 | 4 | 31 Jan 2016 | 61.10 | 3.69 | 5.08 | 8.3% | 3.00 | 6.98 | 9.2% | 12.1% | 275.1% | 290.7% | ||||||||
| 30 Nov 15 | Q3 Oct 2015 | 3 | 31 Jan 2016 | 55.95 | 1.85 | 1.35 | 2.4% | 3.00 | 1.86 | 15.8% | 1.8% | 1513.1% | 18.0% | ||||||||
| 17 Sep 15 | Q2 Jul 2015 | 2 | 31 Jan 2016 | 48.30 | 0.15 | 0.08 | 0.2% | 0.00 | 0.12 | 18.0% | 26.1% | 93.1% | 97.8% | ||||||||
| 30 Jun 15 | Q1 Apr 2015 | 1 | 31 Jan 2016 | 58.92 | 1.57 | 1.21 | 2.1% | 0.00 | 1.67 | 8.1% | 1.8% | 6.7% | 2.5% | ||||||||
| 25 Mar 15 | 31/01/15 | 4 | 31/01/15 | 54.51 | 1.76 | 1.30 | 2.4% | 3.00 | 1.79 | 0.8% | 26.1% | 21.2% | 80.8% |
| EPS | 12.77 sen |
| Trailing PE (Sector Median: 13.1) | 6.2 |
| PEG | 6.2 |
| Altman Z | 1.9 |
| Beaver | 0.223 |
| Current Ratio | 1.95 |
| Debt-Equity (DE) Ratio | 0.9 |
| FCF Yield | 31.13 % |
| Revenue QoQ | -6.73 % |
| Revenue YoY | -10.08% |
| Profit QoQ | -88.92 % |
| Profit YoY | -79.47 % |
| Profit Margin (Sector Median: 2.8) | 3.38 % |
| ROE (ROIC: 6.19) | 7.72 % |
| Dividend Per Share (DPS) | 4.0 sen |
| Dividend Yield (DY) | 5.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.1) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.8) | |
| ROE (ROIC: 5.84) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.64 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 0.42 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 17.15 |
| Expected Revenue (M) | 3649.34 |
| Expected Growth (%) | 48.0 |
No transaction in the last 2 months.
Market Cap: 57 M.
Market Cap Class: Shrimp
Number of Shares: 72 M.
Adjusted Float: 40.2%.
Stock highly correlated with
PTARAS (61%)
SAMAIDEN (59%)
AEMULUS (57%)
GADANG (57%)
Sapura Industrial Berhad, through its subsidiaries, is engaged in the manufacture and supply of products for the automotive, electronics, and electrical industries in Malaysia. It also manufactures butt-weld fittings for oil and gas industries. The company's products include stabilizer bar and cold drawn structured steel bars used in the automotive, electronics, and electrical industries; coil springs, shock absorbers, strut assemblies, and brake systems for the automotive industry; and high precision metal stamping products for automotive and defense industries. Sapura Industrial is also engaged in computer aided design and computer aided manufacture of tools, jigs, and dies; and the provision of engineering services in design, modifications, and fabrications of sub-system/system for the application in production and testing. In addition, it offers repair services to the automotive industry. The company was founded in 1994. It was formerly known as Sapura Motors Berhad and changed its name to Sapura Industrial Berhad in 2004. The company is based in Bandar Baru Bangi, Malaysia. Sapura Industrial Berhad is a subsidiary of Sapura Holdings Sdn. Bhd.
Sectors: Auto Parts, Industrial Products & Services
Code: 7811
Website: http://www.sapuraindustrial.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 06-May-2022
| Shareholder | % | Value (M) |
|---|---|---|
| SAK Asset Ventures Sdn Bhd | 28.0% | 16.13 |
| The AMEIS Trust | 18.96% | 10.92 |
| Koh Kok Hooi | 11.41% | 6.57 |
| Puncak Exotika Sdn Bhd | 7.01% | 4.04 |
| DBS Bank | 3.82% | 2.2 |
| Tan Sri Dato' Seri Shahril bin Shamsuddin | 1.96% | 1.13 |
| Ang Kooi Phing | 1.86% | 1.07 |
| Su Ming Yaw | 0.96% | 0.55 |
| Dato' Shahriman bin Shamsuddin | 0.91% | 0.52 |
| Chia Siew Fung | 0.83% | 0.48 |
| Lee Siew Hoon | 0.7% | 0.4 |
| Datuk Syed Izuan Bin Syed Kamarulbahrin | 0.69% | 0.4 |
| Chua Eng Ho Wa'A @ Chua Eng Wah | 0.5% | 0.29 |
| Tan Tian Sang @ Tan Tian Song | 0.47% | 0.27 |
| Yeoh Phek Leng | 0.4% | 0.23 |
| Tan Yee Seng | 0.38% | 0.22 |
| Phua Lee Ping | 0.36% | 0.21 |
| Lim Kien Hua | 0.36% | 0.21 |
| Tan Yee Kong | 0.34% | 0.2 |
| Goh Sook Kee | 0.33% | 0.19 |
| Ng Ah Geok | 0.3% | 0.17 |
| Yew Peng Chai | 0.27% | 0.16 |
| Lim Kian Huat | 0.22% | 0.13 |
| Lim Kee | 0.22% | 0.13 |
| Lam Pun Ying | 0.21% | 0.12 |
| Wong Lay Heong | 0.21% | 0.12 |
| Lee Kim Seng | 0.2% | 0.12 |
| Tan Kai Li | 0.19% | 0.11 |
| Ananda Krishna A/L Sithamberam Pillay | 0.18% | 0.1 |
| Lam So Ha @ Lim Chong Swee | 0.17% | 0.1 |