[SAPIND] QoQ Annualized Quarter Result on 31-Jan-2008 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 14.78%
YoY- 108.87%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 238,018 226,626 208,572 145,357 135,857 131,754 134,408 46.11%
PBT 12,897 14,224 13,812 9,123 5,560 5,510 956 462.25%
Tax -3,642 -2,904 -2,224 -4,002 -976 -826 -828 167.25%
NP 9,254 11,320 11,588 5,121 4,584 4,684 128 1613.08%
-
NP to SH 9,254 11,320 11,588 5,136 4,474 4,630 756 427.11%
-
Tax Rate 28.24% 20.42% 16.10% 43.87% 17.55% 14.99% 86.61% -
Total Cost 228,764 215,306 196,984 140,236 131,273 127,070 134,280 42.41%
-
Net Worth 64,753 65,475 62,598 59,652 58,112 56,783 50,157 18.47%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - 2,182 - - - -
Div Payout % - - - 42.49% - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 64,753 65,475 62,598 59,652 58,112 56,783 50,157 18.47%
NOSH 72,756 72,750 72,788 72,746 72,640 72,798 72,692 0.05%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 3.89% 5.00% 5.56% 3.52% 3.37% 3.56% 0.10% -
ROE 14.29% 17.29% 18.51% 8.61% 7.70% 8.15% 1.51% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 327.14 311.51 286.54 199.81 187.03 180.98 184.90 46.03%
EPS 12.72 15.56 15.92 7.06 6.16 6.36 1.04 426.83%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.86 0.82 0.80 0.78 0.69 18.40%
Adjusted Per Share Value based on latest NOSH - 72,650
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 326.96 311.31 286.51 199.67 186.63 180.99 184.63 46.11%
EPS 12.71 15.55 15.92 7.06 6.15 6.36 1.04 426.55%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.8895 0.8994 0.8599 0.8194 0.7983 0.78 0.689 18.47%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.31 0.55 0.50 0.35 0.49 0.67 0.55 -
P/RPS 0.09 0.18 0.17 0.18 0.26 0.37 0.30 -55.02%
P/EPS 2.44 3.53 3.14 4.96 7.95 10.53 52.88 -87.01%
EY 41.03 28.29 31.84 20.17 12.57 9.49 1.89 670.97%
DY 0.00 0.00 0.00 8.57 0.00 0.00 0.00 -
P/NAPS 0.35 0.61 0.58 0.43 0.61 0.86 0.80 -42.22%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 26/12/08 24/09/08 30/06/08 27/03/08 19/12/07 25/09/07 25/05/07 -
Price 0.49 0.52 0.48 0.45 0.43 0.46 0.47 -
P/RPS 0.15 0.17 0.17 0.23 0.23 0.25 0.25 -28.75%
P/EPS 3.85 3.34 3.02 6.37 6.98 7.23 45.19 -80.49%
EY 25.96 29.92 33.17 15.69 14.33 13.83 2.21 412.90%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.56 0.55 0.54 0.59 0.68 -13.13%

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