[SAPIND] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 5.07%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 265,650 265,478 265,592 262,432 284,844 280,664 285,510 -4.67%
PBT 17,381 19,550 18,752 29,520 28,940 29,900 31,286 -32.29%
Tax -5,321 -6,484 -7,100 -6,564 -6,912 -6,530 -6,396 -11.49%
NP 12,060 13,066 11,652 22,956 22,028 23,369 24,890 -38.17%
-
NP to SH 13,489 14,778 14,166 23,148 22,031 23,369 24,890 -33.40%
-
Tax Rate 30.61% 33.17% 37.86% 22.24% 23.88% 21.84% 20.44% -
Total Cost 253,590 252,412 253,940 239,476 262,816 257,294 260,620 -1.79%
-
Net Worth 85,147 83,692 85,147 95,336 88,793 85,160 80,055 4.17%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 5,094 6,792 10,188 - 10,917 - - -
Div Payout % 37.77% 45.96% 71.92% - 49.55% - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 85,147 83,692 85,147 95,336 88,793 85,160 80,055 4.17%
NOSH 72,776 72,776 72,776 72,776 72,781 72,786 72,777 -0.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.54% 4.92% 4.39% 8.75% 7.73% 8.33% 8.72% -
ROE 15.84% 17.66% 16.64% 24.28% 24.81% 27.44% 31.09% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 365.02 364.79 364.94 360.60 391.37 385.60 392.30 -4.67%
EPS 18.53 20.31 19.46 31.80 30.27 32.11 34.20 -33.41%
DPS 7.00 9.33 14.00 0.00 15.00 0.00 0.00 -
NAPS 1.17 1.15 1.17 1.31 1.22 1.17 1.10 4.17%
Adjusted Per Share Value based on latest NOSH - 72,776
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 364.92 364.68 364.84 360.50 391.29 385.54 392.20 -4.67%
EPS 18.53 20.30 19.46 31.80 30.26 32.10 34.19 -33.40%
DPS 7.00 9.33 14.00 0.00 15.00 0.00 0.00 -
NAPS 1.1697 1.1497 1.1697 1.3096 1.2197 1.1698 1.0997 4.18%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.43 1.58 1.57 1.51 1.49 1.29 1.34 -
P/RPS 0.39 0.43 0.43 0.42 0.38 0.33 0.34 9.53%
P/EPS 7.72 7.78 8.07 4.75 4.92 4.02 3.92 56.79%
EY 12.96 12.85 12.40 21.06 20.32 24.89 25.52 -36.21%
DY 4.90 5.91 8.92 0.00 10.07 0.00 0.00 -
P/NAPS 1.22 1.37 1.34 1.15 1.22 1.10 1.22 0.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date - 21/11/12 26/09/12 27/06/12 28/03/12 30/11/11 28/09/11 -
Price 0.00 1.58 1.61 1.79 1.49 1.48 1.05 -
P/RPS 0.00 0.43 0.44 0.50 0.38 0.38 0.27 -
P/EPS 0.00 7.78 8.27 5.63 4.92 4.61 3.07 -
EY 0.00 12.85 12.09 17.77 20.32 21.69 32.57 -
DY 0.00 5.91 8.70 0.00 10.07 0.00 0.00 -
P/NAPS 0.00 1.37 1.38 1.37 1.22 1.26 0.95 -

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