[SAPIND] QoQ Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -98.23%
YoY- -99.14%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 232,577 208,412 207,618 209,304 239,489 238,018 226,626 1.73%
PBT 10,315 5,421 3,636 2,080 7,016 12,897 14,224 -19.23%
Tax -2,221 -1,605 -1,428 -1,980 -1,375 -3,642 -2,904 -16.32%
NP 8,094 3,816 2,208 100 5,641 9,254 11,320 -19.99%
-
NP to SH 8,097 3,816 2,208 100 5,641 9,254 11,320 -19.97%
-
Tax Rate 21.53% 29.61% 39.27% 95.19% 19.60% 28.24% 20.42% -
Total Cost 224,483 204,596 205,410 209,204 233,848 228,764 215,306 2.81%
-
Net Worth 70,585 65,541 66,094 74,166 63,324 64,753 65,475 5.12%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 3,638 - - - - - - -
Div Payout % 44.94% - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 70,585 65,541 66,094 74,166 63,324 64,753 65,475 5.12%
NOSH 72,768 72,824 72,631 83,333 72,787 72,756 72,750 0.01%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 3.48% 1.83% 1.06% 0.05% 2.36% 3.89% 5.00% -
ROE 11.47% 5.82% 3.34% 0.13% 8.91% 14.29% 17.29% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 319.61 286.18 285.85 251.16 329.03 327.14 311.51 1.72%
EPS 11.13 5.24 3.04 0.12 7.75 12.72 15.56 -19.96%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.90 0.91 0.89 0.87 0.89 0.90 5.10%
Adjusted Per Share Value based on latest NOSH - 83,333
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 319.58 286.37 285.28 287.60 329.08 327.06 311.40 1.73%
EPS 11.13 5.24 3.03 0.14 7.75 12.72 15.55 -19.93%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9699 0.9006 0.9082 1.0191 0.8701 0.8898 0.8997 5.12%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.52 0.55 0.57 0.50 0.47 0.31 0.55 -
P/RPS 0.16 0.19 0.20 0.20 0.14 0.09 0.18 -7.53%
P/EPS 4.67 10.50 18.75 416.67 6.06 2.44 3.53 20.44%
EY 21.40 9.53 5.33 0.24 16.49 41.03 28.29 -16.93%
DY 9.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.63 0.56 0.54 0.35 0.61 -7.78%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 15/12/09 08/09/09 23/06/09 27/03/09 26/12/08 24/09/08 -
Price 0.65 0.50 0.55 0.46 0.35 0.49 0.52 -
P/RPS 0.20 0.17 0.19 0.18 0.11 0.15 0.17 11.41%
P/EPS 5.84 9.54 18.09 383.33 4.52 3.85 3.34 44.98%
EY 17.12 10.48 5.53 0.26 22.14 25.96 29.92 -31.00%
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.60 0.52 0.40 0.55 0.58 10.06%

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