[SAPIND] QoQ Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 3.3%
YoY- 12.62%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 284,844 280,664 285,510 267,308 284,877 293,324 304,788 -4.39%
PBT 28,940 29,900 31,286 27,772 26,521 22,805 27,530 3.37%
Tax -6,912 -6,530 -6,396 -6,820 -6,241 -4,622 -5,314 19.10%
NP 22,028 23,369 24,890 20,952 20,280 18,182 22,216 -0.56%
-
NP to SH 22,031 23,369 24,890 20,952 20,282 18,182 22,216 -0.55%
-
Tax Rate 23.88% 21.84% 20.44% 24.56% 23.53% 20.27% 19.30% -
Total Cost 262,816 257,294 260,620 246,356 264,597 275,141 282,572 -4.70%
-
Net Worth 88,793 85,160 80,055 82,935 77,140 80,774 81,526 5.84%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 10,917 - - - 20,231 13,583 - -
Div Payout % 49.55% - - - 99.75% 74.71% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 88,793 85,160 80,055 82,935 77,140 80,774 81,526 5.84%
NOSH 72,781 72,786 72,777 72,750 72,773 72,769 72,791 -0.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 7.73% 8.33% 8.72% 7.84% 7.12% 6.20% 7.29% -
ROE 24.81% 27.44% 31.09% 25.26% 26.29% 22.51% 27.25% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 391.37 385.60 392.30 367.43 391.46 403.09 418.71 -4.39%
EPS 30.27 32.11 34.20 28.80 27.87 24.99 30.52 -0.54%
DPS 15.00 0.00 0.00 0.00 27.80 18.67 0.00 -
NAPS 1.22 1.17 1.10 1.14 1.06 1.11 1.12 5.85%
Adjusted Per Share Value based on latest NOSH - 72,750
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 391.40 385.65 392.31 367.30 391.44 403.05 418.80 -4.39%
EPS 30.27 32.11 34.20 28.79 27.87 24.98 30.53 -0.56%
DPS 15.00 0.00 0.00 0.00 27.80 18.66 0.00 -
NAPS 1.2201 1.1702 1.10 1.1396 1.06 1.1099 1.1202 5.84%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.49 1.29 1.34 1.30 1.10 1.00 0.67 -
P/RPS 0.38 0.33 0.34 0.35 0.28 0.25 0.16 77.72%
P/EPS 4.92 4.02 3.92 4.51 3.95 4.00 2.20 70.76%
EY 20.32 24.89 25.52 22.15 25.34 24.99 45.55 -41.53%
DY 10.07 0.00 0.00 0.00 25.27 18.67 0.00 -
P/NAPS 1.22 1.10 1.22 1.14 1.04 0.90 0.60 60.29%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 30/11/11 28/09/11 22/06/11 31/03/11 01/12/10 22/09/10 -
Price 1.49 1.48 1.05 1.58 1.07 1.07 0.88 -
P/RPS 0.38 0.38 0.27 0.43 0.27 0.27 0.21 48.33%
P/EPS 4.92 4.61 3.07 5.49 3.84 4.28 2.88 42.76%
EY 20.32 21.69 32.57 18.23 26.05 23.35 34.68 -29.91%
DY 10.07 0.00 0.00 0.00 25.98 17.45 0.00 -
P/NAPS 1.22 1.26 0.95 1.39 1.01 0.96 0.79 33.49%

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