[SAPIND] QoQ Annualized Quarter Result on 30-Apr-2010 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 129.76%
YoY- 18504.0%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 284,877 293,324 304,788 294,680 232,577 208,412 207,618 23.40%
PBT 26,521 22,805 27,530 23,532 10,315 5,421 3,636 274.74%
Tax -6,241 -4,622 -5,314 -4,928 -2,221 -1,605 -1,428 166.59%
NP 20,280 18,182 22,216 18,604 8,094 3,816 2,208 336.80%
-
NP to SH 20,282 18,182 22,216 18,604 8,097 3,816 2,208 336.83%
-
Tax Rate 23.53% 20.27% 19.30% 20.94% 21.53% 29.61% 39.27% -
Total Cost 264,597 275,141 282,572 276,076 224,483 204,596 205,410 18.33%
-
Net Worth 77,140 80,774 81,526 75,697 70,585 65,541 66,094 10.82%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 20,231 13,583 - - 3,638 - - -
Div Payout % 99.75% 74.71% - - 44.94% - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 77,140 80,774 81,526 75,697 70,585 65,541 66,094 10.82%
NOSH 72,773 72,769 72,791 72,785 72,768 72,824 72,631 0.12%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 7.12% 6.20% 7.29% 6.31% 3.48% 1.83% 1.06% -
ROE 26.29% 22.51% 27.25% 24.58% 11.47% 5.82% 3.34% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 391.46 403.09 418.71 404.86 319.61 286.18 285.85 23.24%
EPS 27.87 24.99 30.52 25.56 11.13 5.24 3.04 336.27%
DPS 27.80 18.67 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.06 1.11 1.12 1.04 0.97 0.90 0.91 10.67%
Adjusted Per Share Value based on latest NOSH - 72,785
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 391.33 402.93 418.68 404.80 319.49 286.29 285.20 23.40%
EPS 27.86 24.98 30.52 25.56 11.12 5.24 3.03 337.12%
DPS 27.79 18.66 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.0597 1.1096 1.1199 1.0398 0.9696 0.9003 0.9079 10.82%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.10 1.00 0.67 0.60 0.52 0.55 0.57 -
P/RPS 0.28 0.25 0.16 0.15 0.16 0.19 0.20 25.06%
P/EPS 3.95 4.00 2.20 2.35 4.67 10.50 18.75 -64.49%
EY 25.34 24.99 45.55 42.60 21.40 9.53 5.33 181.93%
DY 25.27 18.67 0.00 0.00 9.62 0.00 0.00 -
P/NAPS 1.04 0.90 0.60 0.58 0.54 0.61 0.63 39.55%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 01/12/10 22/09/10 22/06/10 26/03/10 15/12/09 08/09/09 -
Price 1.07 1.07 0.88 0.66 0.65 0.50 0.55 -
P/RPS 0.27 0.27 0.21 0.16 0.20 0.17 0.19 26.31%
P/EPS 3.84 4.28 2.88 2.58 5.84 9.54 18.09 -64.31%
EY 26.05 23.35 34.68 38.73 17.12 10.48 5.53 180.21%
DY 25.98 17.45 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 1.01 0.96 0.79 0.63 0.67 0.56 0.60 41.37%

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